168.6
Revenue$M
161.6
161.8
169.3
176.2
180.3
186.5
187.1
196.1
196.1
196.3
176.7
1.72%
2.25%
82
8.79
Revenue growth%
16.98
18.78
17.61
14.96
17.60
19.46
16.91
15.07
15.47
14.91
8.45
15.47
16.95
75
25.82
Gross margin%
20.16
22.96
22.52
22.41
22.91
25.63
27.91
25.54
26.03
27.06
21.81
26.03
24.25
24
6.16
Operating margin%
8.43
8.28
7.00
5.95
8.90
10.63
8.18
7.21
4.46
5.21
20.68
7.21
7.70
29
7.88
Net margin%
11.51
11.95
14.57
16.41
18.60
20.33
21.41
20.89
20.65
22.56
13.38
20.89
19.47
11
31.16
P/E ratio (avg)x
45.68
52.11
57.74
64.61
74.80
74.81
71.63
79.41
87.88
89.50
18.90
79.41
73.22
11
32.07
EV/EBITx
25.51
24.43
22.90
21.98
20.28
21.62
19.88
18.87
18.69
19.65
9.258
19.65
20.95
17
8.94
FCF yield (avg)%
30.29
29.09
26.32
28.95
29.61
28.17
26.75
24.86
25.97
27.71
3.97
26.75
27.94
66
17.86
FCF margin%
16.15
13.87
14.42
15.54
18.36
17.22
15.67
13.95
15.53
14.98
26.77
15.53
15.54
46
1.043
FCF / Net incomex
0.677
0.705
0.672
0.671
0.609
0.648
0.667
0.623
0.676
0.640
0.446
0.648
0.669
55
14.04
ROIC%
20.20
17.89
18.07
20.93
20.87
18.83
16.07
15.21
18.13
17.45
12.25
17.45
18.10
21
2.39
Return on equity%
26.64
25.64
28.19
25.33
26.30
23.34
25.62
28.46
27.23
27.21
11.20
27.21
26.47
53
19.95
Return on assets%
19.21
18.92
18.51
18.73
20.34
20.90
22.99
21.05
23.64
21.94
24.56
21.94
20.62
83
0.11
EPS$
0.16
0.16
0.15
0.13
0.13
0.14
0.14
0.13
0.14
0.14
0.11
1.28%
(0.58%)
—
4.56
EPS growth%
16.78
16.81
14.42
16.28
17.40
18.72
16.56
18.61
17.20
14.44
23.08
17.20
16.79
56
0.02
Bookvalue per sh$
0.06
0.05
0.05
0.05
0.05
0.04
0.05
0.04
0.04
0.04
0.10
(1.71%)
(3.05%)
—
0.13
FCF per share$
0.05
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.03
(2.33%)
(0.32%)
—
0.12
Dividend per sh$
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.07
1.85%
(0.66%)
—
27.56
Div yield (avg)%
28.07
30.74
32.75
31.17
29.30
26.58
25.45
25.70
26.52
25.55
15.07
25.70
27.33
46
4.11
Payout ratio%
23.88
25.09
24.71
25.17
22.19
20.96
20.79
18.79
16.61
14.99
29.33
18.79
21.58
83
0.439
Shares (diluted)B
0.647
0.709
0.705
0.832
0.984
1.159
1.124
1.279
1.499
1.665
0.419
11.11%
11.94%
72
5.99
Buyback yield%
33.44
32.88
33.67
35.91
38.56
38.63
37.00
36.66
33.70
33.33
29.78
36.66
34.81
47
0.625
D/E ratiox
0.931
0.905
0.855
0.825
0.803
0.752
0.853
0.941
0.891
0.906
1.407
0.891
0.873
41
222.8
Enterprise value$M
73.53
70.80
64.96
59.47
56.04
52.35
48.20
45.52
44.54
44.19
186.4
(4.64%)
(5.13%)
68
13.27
LT debt$M
25.72
28.26
29.16
32.20
34.18
32.04
36.81
34.61
33.83
36.48
123.9
1.31%
3.39%
67
Revenue
$196.3M
2.25%
1.00×
Cost of revenue
$113.5M
2.01%
0.98×
Operating expenses
$28.56M
3.33%
1.11×