201.3
Revenue$M
191.0
202.5
212.3
225.6
241.9
248.9
266.7
279.0
287.1
302.0
211.3
4.54%
5.08%
90
21.09
Revenue growth%
16.84
19.34
21.15
21.71
21.82
20.01
18.84
20.50
22.14
23.09
25.59
20.50
20.82
91
11.52
Gross margin%
5.17
2.91
2.82
4.60
2.40
0.40
2.67
3.21
2.30
4.29
7.79
2.67
2.86
34
13.37
Operating margin%
13.16
11.28
11.60
9.65
7.70
9.00
8.06
5.06
7.44
5.89
22.96
7.44
8.53
70
17.43
Net margin%
26.11
25.76
23.19
23.05
20.58
18.95
19.30
21.37
21.17
21.15
29.80
21.15
21.27
24
11.77
P/E ratio (avg)x
45.94
54.26
54.07
55.71
59.69
66.36
68.69
74.56
78.87
81.04
13.22
74.56
63.03
9
10.13
EV/EBITx
30.38
34.51
38.60
38.37
42.49
46.16
44.47
46.76
44.25
50.14
27.43
46.16
43.37
28
13.84
FCF yield (avg)%
13.83
14.25
15.03
13.04
15.11
17.53
18.77
18.69
19.60
18.79
4.90
18.77
16.32
78
24.51
FCF margin%
13.63
10.79
10.20
8.40
10.24
9.39
11.70
10.58
7.84
6.06
28.29
9.39
10.22
82
0.260
FCF / Net incomex
1.320
1.361
1.369
1.241
1.106
1.128
1.251
1.153
1.233
1.203
0.653
1.203
1.237
81
10.09
ROIC%
0.40
0.40
0.40
0.40
0.40
0.40
2.45
2.63
5.06
6.33
17.18
2.63
0.40
33
24.78
Return on equity%
14.25
14.69
13.25
15.00
14.92
15.77
15.79
13.71
12.45
12.73
13.26
13.71
14.47
24
25.04
Return on assets%
12.62
12.51
13.77
13.32
14.91
12.75
14.15
15.35
14.21
16.32
7.55
14.21
13.96
42
0.13
EPS$
0.11
0.11
0.12
0.12
0.13
0.15
0.14
0.13
0.12
0.13
0.15
(0.78%)
3.39%
—
5.94
EPS growth%
13.37
12.45
14.15
11.69
8.77
10.51
12.57
14.64
12.04
9.29
18.14
12.04
12.25
16
0.07
Bookvalue per sh$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
(1.76%)
(1.86%)
—
0.13
FCF per share$
0.13
0.13
0.15
0.16
0.18
0.21
0.21
0.22
0.25
0.26
0.04
7.53%
8.53%
—
0.12
Dividend per sh$
0.10
0.09
0.10
0.09
0.08
0.09
0.10
0.09
0.11
0.11
0.15
5.93%
0.49%
—
14.13
Div yield (avg)%
5.63
8.22
8.91
7.38
4.61
3.04
5.27
6.28
7.59
8.69
27.44
6.28
6.83
92
21.81
Payout ratio%
13.86
12.64
11.72
12.64
12.52
15.32
13.49
15.38
14.92
12.69
28.17
14.92
13.09
77
2.242
Shares (diluted)B
4.308
5.164
5.882
7.089
8.065
9.356
10.68
12.25
14.06
14.49
2.222
12.44%
15.02%
50
14.99
Buyback yield%
30.20
29.92
28.46
31.38
32.15
29.66
27.41
25.70
25.86
28.76
24.78
27.41
29.21
29
1.382
D/E ratiox
0.216
0.227
0.226
0.215
0.216
0.220
0.238
0.229
0.214
0.206
0.221
0.220
0.218
30
0.217
Enterprise value$B
0.577
0.648
0.704
0.763
0.847
1.012
1.192
1.341
1.492
1.686
0.068
14.76%
12.78%
75
76.61
LT debt$M
112.9
102.1
101.7
91.90
79.81
81.66
85.98
86.45
93.85
89.91
216.2
2.41%
(1.54%)
13
Revenue
$302.0M
5.08%
1.00×
Cost of revenue
$139.6M
4.90%
0.98×
Operating expenses
$66.60M
4.65%
0.96×
Property and equipment
16.05%