433.9
Revenue$M
312.0
315.7
316.6
312.6
319.0
325.2
324.7
322.3
320.2
323.0
463.6
0.25%
0.70%
34
22.07
Revenue growth%
9.72
11.25
10.91
10.50
11.62
13.96
11.83
9.79
11.97
14.17
5.20
11.97
11.43
85
23.61
Gross margin%
14.78
14.95
17.67
16.46
17.74
15.92
17.03
19.40
21.08
20.21
4.65
19.40
17.35
68
2.50
Operating margin%
12.23
13.36
15.48
16.46
17.04
20.02
21.11
19.84
17.99
15.50
24.27
19.84
16.75
53
28.99
Net margin%
35.66
35.33
34.71
34.14
35.11
33.03
30.63
32.53
32.65
33.69
24.25
32.65
33.92
46
33.54
P/E ratio (avg)x
5.337
4.578
4.161
4.032
4.311
4.250
4.115
3.969
3.983
3.681
21.57
3.983
4.138
30
33.96
EV/EBITx
7.010
7.715
7.705
8.437
8.730
9.467
10.45
11.40
10.39
9.077
10.85
10.39
8.904
40
16.81
FCF yield (avg)%
6.70
6.32
6.33
4.85
4.12
5.43
4.53
1.57
0.40
2.62
18.75
2.62
4.69
54
28.22
FCF margin%
25.43
25.21
27.58
27.25
28.12
26.72
25.32
24.59
27.50
26.25
8.48
26.25
26.48
70
1.200
FCF / Net incomex
1.245
1.407
1.470
1.598
1.833
1.793
2.069
2.390
2.735
2.778
0.550
2.390
1.813
10
15.35
ROIC%
16.76
15.48
12.50
12.83
10.26
10.42
11.98
12.89
12.81
11.65
20.39
11.98
12.65
84
15.44
Return on equity%
6.02
3.45
3.61
2.94
4.70
3.07
0.40
1.94
0.40
0.90
17.97
0.90
3.00
35
10.82
Return on assets%
33.46
30.66
27.67
29.00
28.69
29.56
31.09
32.82
32.80
34.10
8.04
32.80
30.87
56
0.15
EPS$
0.18
0.19
0.18
0.19
0.18
0.16
0.18
0.20
0.20
0.22
0.15
5.06%
3.70%
—
9.70
EPS growth%
8.30
6.80
8.92
11.20
10.21
11.18
13.94
13.26
12.40
12.51
21.14
12.51
11.19
86
0.13
Bookvalue per sh$
0.05
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.12
(2.25%)
(1.77%)
—
0.08
FCF per share$
0.18
0.18
0.18
0.19
0.20
0.19
0.20
0.19
0.19
0.18
0.09
(2.04%)
0.56%
—
0.15
Dividend per sh$
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.10
(2.03%)
(2.37%)
—
29.43
Div yield (avg)%
8.78
9.88
10.58
10.38
12.41
12.08
12.16
12.64
13.82
15.21
17.25
12.64
12.12
43
11.92
Payout ratio%
24.79
23.55
23.15
23.99
26.81
28.37
29.45
27.54
25.19
24.04
27.49
27.54
24.99
14
0.839
Shares (diluted)B
0.806
0.898
0.834
0.819
0.844
0.808
0.895
0.964
1.011
0.917
0.822
1.66%
1.55%
37
7.54
Buyback yield%
17.77
15.92
17.07
18.54
17.60
18.81
16.57
14.18
16.18
15.47
4.29
16.18
16.82
15
0.425
D/E ratiox
2.374
2.350
2.442
2.732
2.803
2.645
2.757
2.864
3.123
3.055
1.443
2.864
2.744
72
0.445
Enterprise value$B
0.710
0.759
0.829
0.864
0.949
0.915
1.087
1.071
1.129
1.207
0.128
4.93%
7.30%
64
116.4
LT debt$M
94.87
89.73
97.83
104.4
109.1
104.1
113.2
102.7
92.76
91.78
250.9
(3.40%)
0.23%
34
Revenue
$323.0M
0.70%
1.00×
Cost of revenue
$152.6M
0.79%
1.01×
Operating expenses
$62.63M
0.94%
1.02×
Property and equipment
16.87%
Spread over hurdle
(0.14%)