245.8
Revenue$M
196.8
196.0
198.4
200.3
204.5
200.6
199.6
197.1
201.4
200.7
259.9
(0.37%)
0.47%
43
15.68
Revenue growth%
30.95
32.80
33.73
33.68
33.56
34.28
34.48
31.92
31.23
29.60
20.06
31.92
33.18
17
17.72
Gross margin%
15.64
13.32
12.08
13.49
14.18
12.93
10.59
12.58
14.64
11.91
2.71
12.58
13.13
79
22.21
Operating margin%
7.25
9.93
11.69
9.23
7.36
5.00
4.17
2.18
5.09
2.92
9.95
4.17
6.17
38
25.95
Net margin%
15.68
15.33
14.61
12.67
12.70
10.04
7.90
10.78
13.69
14.84
14.08
10.78
13.20
44
13.06
P/E ratio (avg)x
11.13
13.37
15.17
17.94
19.11
22.52
25.81
26.07
30.71
34.09
30.02
26.07
20.82
30
21.30
EV/EBITx
64.09
62.98
64.25
63.85
64.38
68.92
76.05
79.97
94.62
106.1
31.24
79.97
66.65
28
18.22
FCF yield (avg)%
8.17
8.66
5.78
2.78
2.15
3.99
2.55
1.13
1.26
0.40
22.31
1.26
2.67
81
20.13
FCF margin%
13.44
12.27
11.86
12.65
13.56
12.31
15.08
14.61
13.77
16.55
16.51
14.61
13.50
44
1.213
FCF / Net incomex
2.701
3.074
3.302
3.365
3.134
3.022
2.965
2.931
2.846
3.126
1.194
2.965
3.048
24
17.12
ROIC%
12.44
12.11
10.81
9.37
10.94
10.52
8.37
5.76
6.62
8.83
2.96
8.37
9.94
21
18.72
Return on equity%
17.84
16.69
19.29
20.21
23.14
23.51
26.10
27.26
27.73
25.25
4.68
26.10
23.33
87
18.14
Return on assets%
29.32
26.80
29.50
26.85
24.14
24.38
22.23
21.41
21.62
19.11
3.06
21.62
24.26
31
0.02
EPS$
0.11
0.12
0.12
0.14
0.14
0.14
0.14
0.16
0.18
0.21
0.02
7.81%
7.88%
—
26.07
EPS growth%
21.50
19.63
17.88
19.72
17.34
19.38
18.56
19.76
17.24
19.50
15.07
19.38
19.44
61
0.09
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
1.81%
3.48%
—
0.15
FCF per share$
0.09
0.09
0.08
0.08
0.07
0.07
0.06
0.06
0.06
0.06
0.15
(3.44%)
(4.63%)
—
0.15
Dividend per sh$
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.13
(4.25%)
(0.32%)
—
28.65
Div yield (avg)%
14.53
15.85
13.19
12.72
10.23
8.64
6.13
3.36
4.64
4.30
19.59
4.64
9.43
60
23.72
Payout ratio%
22.63
21.84
19.81
22.75
23.39
23.59
26.56
26.63
25.56
24.37
16.77
25.56
23.49
78
1.045
Shares (diluted)B
0.971
1.013
0.978
0.984
0.996
1.049
0.995
0.969
1.023
0.944
1.082
(1.06%)
0.28%
75
15.26
Buyback yield%
10.31
12.05
12.13
14.15
13.02
13.14
11.56
11.25
12.13
12.96
19.17
12.13
12.13
28
0.719
D/E ratiox
2.520
2.596
2.405
2.194
2.166
2.422
2.582
2.704
2.609
2.392
1.755
2.582
2.471
88
110.9
Enterprise value$M
142.6
161.3
175.3
200.4
202.2
193.6
194.6
204.8
230.6
243.6
36.83
3.80%
5.71%
9
11.16
LT debt$M
116.3
117.2
112.2
118.4
108.4
100.7
104.2
95.61
92.91
89.70
182.0
(3.71%)
(1.57%)
29
Revenue
$200.7M
0.47%
1.00×
Cost of revenue
$140.5M
0.47%
1.00×
Operating expenses
$39.58M
(0.22%)
0.93×
Goodwill & intangibles
17.53%