149.3
Revenue$M
318.9
329.4
337.6
344.3
364.9
386.1
399.0
424.2
442.8
454.7
166.2
4.49%
4.00%
32
17.54
Revenue growth%
27.54
25.82
25.41
25.41
24.27
25.37
22.90
22.92
22.81
23.86
9.90
22.92
24.82
66
11.31
Gross margin%
26.64
24.72
25.33
25.73
26.65
26.25
28.87
29.81
29.78
32.03
16.31
29.78
26.64
21
14.82
Operating margin%
10.31
11.06
11.69
9.89
11.67
10.13
12.82
12.66
15.44
17.43
6.39
12.82
11.68
12
14.46
Net margin%
25.15
27.53
25.39
27.04
29.57
29.84
28.17
30.12
30.45
28.86
4.61
29.84
28.52
26
37.66
P/E ratio (avg)x
21.82
22.16
20.96
19.97
20.51
23.66
26.57
28.14
29.35
33.81
7.134
28.14
22.91
44
7.300
EV/EBITx
46.94
48.91
51.17
48.99
47.78
48.12
52.03
49.56
50.08
56.09
23.90
50.08
49.27
76
10.59
FCF yield (avg)%
8.41
6.55
6.29
6.63
9.06
11.55
11.77
10.80
13.37
12.91
26.90
11.77
9.93
54
5.93
FCF margin%
32.67
31.91
32.93
33.94
33.40
35.17
35.65
34.82
34.96
36.15
2.65
35.17
34.38
33
1.004
FCF / Net incomex
0.372
0.366
0.435
0.416
0.425
0.478
0.516
0.598
0.662
0.632
1.648
0.598
0.456
68
4.16
ROIC%
27.46
29.34
31.18
28.30
27.32
24.63
21.69
20.88
19.25
18.86
28.92
20.88
25.97
38
13.54
Return on equity%
10.97
13.01
14.05
15.91
15.20
15.02
16.11
15.47
18.35
20.98
4.28
16.11
15.33
44
5.13
Return on assets%
24.89
26.30
24.81
25.80
28.63
30.15
29.59
26.82
26.92
26.46
14.27
26.92
26.64
61
0.18
EPS$
0.07
0.07
0.08
0.09
0.09
0.10
0.11
0.11
0.11
0.11
0.20
3.91%
6.17%
—
3.14
EPS growth%
17.73
20.18
21.19
23.25
25.63
26.73
29.70
30.21
31.15
28.25
4.61
29.70
26.18
46
0.23
Bookvalue per sh$
0.20
0.19
0.19
0.20
0.20
0.24
0.26
0.30
0.32
0.37
0.06
12.91%
6.30%
—
0.16
FCF per share$
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.11
0.22
9.49%
8.46%
—
0.12
Dividend per sh$
0.21
0.23
0.23
0.24
0.26
0.26
0.28
0.29
0.34
0.37
0.09
6.84%
5.85%
—
17.11
Div yield (avg)%
0.40
0.40
1.01
2.50
0.67
0.40
2.45
0.40
1.26
0.40
6.55
0.40
0.54
60
11.09
Payout ratio%
18.71
19.94
21.12
19.30
18.84
17.21
16.72
14.72
16.18
16.45
4.78
16.45
17.96
81
1.721
Shares (diluted)B
1.767
1.668
1.836
1.699
1.516
1.340
1.298
1.219
1.265
1.175
1.634
(4.97%)
(4.19%)
45
27.46
Buyback yield%
19.38
20.27
17.75
14.92
16.56
17.80
19.24
18.14
17.03
17.69
3.35
17.80
17.78
51
1.759
D/E ratiox
0.658
0.661
0.655
0.607
0.570
0.626
0.707
0.704
0.764
0.777
0.792
0.707
0.660
89
551.1
Enterprise value$M
432.0
450.7
473.0
465.1
434.1
422.0
399.0
363.9
318.6
312.8
104.0
(6.34%)
(4.26%)
80
223.8
LT debt$M
412.5
427.0
413.6
435.9
478.2
469.8
467.3
542.1
611.7
583.4
442.9
4.06%
4.49%
52
Revenue
$454.7M
4.00%
1.00×
Cost of revenue
$266.4M
4.11%
1.01×
Operating expenses
$79.76M
3.32%
0.94×
Spread over hurdle
13.10%