202.7
Revenue$M
175.3
190.4
202.5
217.4
230.3
247.9
270.9
292.9
307.1
324.2
226.2
7.08%
6.98%
91
5.02
Revenue growth%
30.92
30.06
32.20
32.65
33.67
35.07
34.87
37.72
35.41
37.15
28.44
35.41
34.27
72
3.13
Gross margin%
12.12
13.64
11.62
11.46
13.00
13.68
10.88
12.69
14.99
13.52
18.65
13.52
12.84
60
28.91
Operating margin%
27.71
26.33
29.29
29.62
27.02
27.96
25.94
24.17
26.83
24.22
24.74
25.94
26.92
94
18.18
Net margin%
20.59
18.52
19.26
18.66
18.77
17.49
18.98
21.34
22.07
24.60
29.78
21.34
19.12
33
26.05
P/E ratio (avg)x
33.30
32.86
31.21
30.37
32.56
35.32
36.00
38.83
39.27
41.69
12.83
38.83
34.31
68
15.39
EV/EBITx
23.68
22.48
25.59
28.46
30.70
30.02
32.02
37.11
38.36
43.18
10.21
37.11
30.36
33
4.05
FCF yield (avg)%
13.54
12.03
14.01
14.18
12.39
15.17
13.44
12.53
13.08
15.73
24.06
13.44
13.49
23
16.66
FCF margin%
17.01
18.77
17.12
16.21
17.32
17.75
16.83
17.21
18.43
20.79
19.94
17.75
17.27
45
0.447
FCF / Net incomex
0.532
0.594
0.646
0.704
0.774
0.710
0.641
0.598
0.568
0.541
0.318
0.598
0.619
78
6.68
ROIC%
11.56
13.76
12.97
12.13
9.99
8.71
6.39
4.12
2.18
0.40
5.97
4.12
9.35
17
12.05
Return on equity%
22.89
22.54
25.36
26.97
25.66
27.25
24.29
23.19
20.75
18.20
27.14
23.19
23.74
70
29.69
Return on assets%
17.79
16.79
16.52
14.71
15.46
17.31
16.93
17.97
16.23
17.96
10.37
17.31
16.86
48
0.06
EPS$
0.10
0.10
0.10
0.10
0.11
0.12
0.13
0.14
0.14
0.13
0.07
3.11%
2.04%
—
6.61
EPS growth%
19.85
17.08
17.11
19.38
18.57
20.52
23.01
25.91
25.32
24.63
18.08
24.63
20.18
72
0.13
Bookvalue per sh$
0.09
0.08
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.13
2.57%
(2.44%)
—
0.07
FCF per share$
0.34
0.33
0.33
0.38
0.44
0.51
0.54
0.53
0.53
0.58
0.18
5.79%
6.98%
—
0.15
Dividend per sh$
0.25
0.27
0.26
0.29
0.32
0.33
0.35
0.38
0.38
0.39
0.18
3.78%
4.99%
—
2.45
Div yield (avg)%
24.75
22.09
21.54
24.02
24.18
26.28
26.83
28.10
25.27
23.69
16.26
26.28
24.47
91
19.23
Payout ratio%
9.06
10.37
9.92
12.90
14.91
13.76
13.40
16.23
16.67
18.45
18.19
16.23
13.58
40
0.464
Shares (diluted)B
0.784
0.840
0.896
0.952
1.141
1.145
1.238
1.211
1.247
1.400
0.470
4.18%
5.73%
51
16.19
Buyback yield%
20.36
19.81
20.52
17.78
17.56
20.10
21.63
21.97
19.64
20.56
17.21
20.56
20.23
68
1.742
D/E ratiox
0.409
0.452
0.466
0.539
0.536
0.521
0.558
0.592
0.582
0.540
0.647
0.558
0.537
63
76.13
Enterprise value$M
104.1
100.3
104.2
101.0
113.4
110.4
116.9
134.2
133.2
135.6
273.9
3.64%
3.30%
27
262.3
LT debt$M
413.9
438.2
457.9
501.5
547.0
646.3
621.9
719.6
846.7
965.1
285.7
12.03%
10.36%
76
Revenue
$324.2M
6.98%
1.00×
Cost of revenue
$214.9M
6.64%
0.97×
Operating expenses
$54.44M
7.36%
1.04×
Goodwill & intangibles
17.93%
Spread over hurdle
(10.37%)