255.3
Revenue$M
171.1
176.8
184.2
190.9
193.7
196.5
202.4
210.5
213.3
224.8
283.9
3.02%
3.33%
82
18.98
Revenue growth%
32.77
34.83
35.16
37.84
40.79
42.47
42.16
39.68
37.16
34.95
25.02
39.68
37.50
56
16.93
Gross margin%
6.14
4.58
6.98
5.83
5.41
8.08
9.15
11.02
10.95
13.10
3.79
10.95
7.53
88
4.86
Operating margin%
4.24
6.42
4.03
6.23
7.06
8.93
10.45
12.68
13.88
14.36
4.15
12.68
8.00
29
29.74
Net margin%
23.75
26.54
28.69
31.03
30.89
30.24
27.62
30.23
32.70
30.54
9.01
30.24
30.23
8
20.94
P/E ratio (avg)x
26.71
29.46
29.22
26.42
24.38
21.82
21.29
20.05
21.42
20.89
33.28
21.29
23.10
33
33.93
EV/EBITx
8.057
8.087
9.045
9.420
8.766
9.751
9.509
9.836
10.90
11.77
14.43
9.836
9.465
42
22.97
FCF yield (avg)%
29.29
30.86
27.98
30.57
27.69
29.59
27.10
26.86
29.58
29.59
29.66
29.58
29.43
39
19.78
FCF margin%
12.98
15.25
15.34
15.20
15.94
14.72
14.57
12.76
10.03
12.62
10.92
12.76
14.64
32
0.761
FCF / Net incomex
1.210
1.087
0.974
0.865
0.822
0.823
0.824
0.880
0.790
0.829
1.392
0.824
0.847
11
29.60
ROIC%
27.37
24.95
27.61
30.55
32.81
32.14
33.72
31.00
30.91
30.02
22.75
31.00
30.73
94
16.70
Return on equity%
24.76
24.69
26.50
25.72
28.67
29.66
28.02
29.00
29.06
28.15
11.14
29.00
28.09
12
22.43
Return on assets%
23.14
24.09
26.09
27.59
26.68
27.93
26.52
28.25
26.42
27.96
25.44
27.93
26.60
46
0.09
EPS$
0.09
0.10
0.12
0.12
0.14
0.15
0.16
0.18
0.19
0.19
0.10
6.10%
8.72%
—
10.19
EPS growth%
24.73
25.30
27.76
28.51
29.57
28.93
29.94
29.33
28.48
27.34
12.11
28.93
28.49
39
0.08
Bookvalue per sh$
0.06
0.05
0.06
0.06
0.05
0.05
0.04
0.04
0.03
0.03
0.12
(6.86%)
(6.34%)
—
0.03
FCF per share$
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.11
2.03%
(0.14%)
—
0.09
Dividend per sh$
0.16
0.17
0.18
0.17
0.17
0.16
0.15
0.14
0.13
0.12
0.06
(6.32%)
(2.59%)
—
23.23
Div yield (avg)%
11.75
10.45
9.77
12.26
14.71
13.23
14.05
13.15
15.06
13.15
15.34
13.23
13.15
63
16.31
Payout ratio%
9.77
10.05
9.13
6.67
7.04
6.58
6.61
5.35
5.30
7.39
9.50
6.58
6.86
41
1.163
Shares (diluted)B
2.151
2.450
2.943
2.980
3.327
3.461
4.159
4.477
4.484
5.041
1.226
8.67%
9.21%
86
17.52
Buyback yield%
33.20
31.19
34.14
31.97
33.07
35.80
35.51
36.67
36.47
39.32
17.53
36.47
34.82
10
1.628
D/E ratiox
1.631
1.750
1.874
2.021
2.225
2.583
2.765
2.899
3.097
3.008
0.995
2.899
2.404
8
282.5
Enterprise value$M
332.9
327.8
363.7
400.6
382.0
417.7
438.5
452.5
408.1
436.2
137.3
2.69%
3.27%
92
131.5
LT debt$M
154.1
159.3
149.5
131.8
127.7
123.7
122.9
132.5
130.3
122.5
47.02
(0.84%)
(2.75%)
10
Revenue
$224.8M
3.33%
1.00×
Cost of revenue
$107.3M
3.25%
0.99×
Operating expenses
$49.51M
2.97%
0.97×
Property and equipment
16.17%
Spread over hurdle
(0.76%)