184.4
Revenue$M
220.1
243.5
269.3
289.2
317.6
347.7
368.0
396.2
438.2
464.3
201.5
7.89%
8.67%
80
18.08
Revenue growth%
19.61
20.29
22.56
24.74
25.84
25.82
27.77
25.78
25.34
27.93
24.51
25.82
25.56
47
16.53
Gross margin%
25.82
27.41
25.13
26.13
27.29
25.06
26.26
28.28
29.82
30.99
28.61
28.28
26.78
39
15.43
Operating margin%
10.81
12.73
15.06
16.33
19.02
16.23
18.66
16.67
16.72
17.61
29.04
16.72
16.50
24
15.39
Net margin%
6.04
4.39
5.68
3.96
1.14
3.98
1.02
0.40
0.53
0.75
16.31
0.75
2.55
39
34.26
P/E ratio (avg)x
18.35
17.90
19.66
19.77
23.73
28.27
27.46
30.59
33.56
35.83
29.08
30.59
25.59
11
32.47
EV/EBITx
25.74
27.61
27.63
27.15
25.33
23.39
24.01
27.10
30.26
32.12
7.794
27.10
27.12
14
22.99
FCF yield (avg)%
15.83
13.13
10.76
9.16
11.93
11.02
13.24
13.43
14.48
14.38
13.50
13.43
13.18
73
8.20
FCF margin%
7.10
10.05
12.57
13.43
13.59
14.54
13.14
11.04
10.26
13.04
4.82
13.04
12.81
45
1.514
FCF / Net incomex
0.977
1.128
1.092
1.082
1.262
1.418
1.421
1.643
1.905
2.050
1.643
1.643
1.340
45
11.24
ROIC%
24.54
22.71
21.58
20.20
21.54
19.93
21.29
21.49
23.80
23.94
11.48
21.49
21.56
84
28.84
Return on equity%
5.34
3.23
4.30
3.41
3.41
1.45
0.71
0.46
1.45
0.40
8.29
0.71
2.34
66
25.04
Return on assets%
17.04
14.62
12.65
12.76
11.13
11.90
9.77
10.06
8.82
9.59
17.74
9.77
11.52
42
0.05
EPS$
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.05
2.62%
3.64%
—
10.71
EPS growth%
3.57
4.47
5.36
7.08
6.49
3.86
6.34
6.41
6.24
4.69
24.37
6.24
5.80
31
0.02
Bookvalue per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
2.08%
2.92%
—
0.05
FCF per share$
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
6.51%
7.57%
—
0.02
Dividend per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.06
10.24%
5.95%
—
5.28
Div yield (avg)%
2.81
3.32
2.29
4.11
4.22
2.27
0.40
3.24
5.01
3.03
20.25
3.03
3.13
47
19.93
Payout ratio%
30.08
27.16
24.25
26.65
27.62
29.50
29.64
31.02
33.26
32.07
2.33
31.02
29.57
30
2.017
Shares (diluted)B
2.303
2.275
2.527
2.868
3.116
3.187
3.394
3.646
3.593
3.490
2.024
2.30%
4.64%
44
13.72
Buyback yield%
14.93
13.47
14.32
14.28
11.98
13.63
12.12
14.99
16.02
16.41
3.57
14.99
14.30
11
1.292
D/E ratiox
0.465
0.482
0.512
0.563
0.553
0.513
0.504
0.522
0.580
0.585
1.242
0.522
0.518
52
198.4
Enterprise value$M
280.8
316.8
305.5
313.5
312.0
322.7
339.3
332.2
348.9
339.9
225.1
1.73%
2.18%
93
244.3
LT debt$M
24.29
23.04
26.24
24.59
28.19
28.43
29.16
33.16
34.64
40.13
258.1
7.32%
6.05%
44
Revenue
$464.3M
8.67%
1.00×
Cost of revenue
$325.0M
8.67%
1.00×
Operating expenses
$89.00M
7.80%
0.92×
Goodwill & intangibles
19.72%
Spread over hurdle
(2.99%)