8.559
Revenue$M
121.4
126.4
129.2
135.0
137.7
141.1
144.1
149.5
154.1
161.9
8.963
3.30%
3.19%
26
23.70
Revenue growth%
26.98
26.97
26.82
29.32
28.32
29.09
32.00
34.63
35.66
35.90
26.01
34.63
29.20
47
29.09
Gross margin%
1.25
0.40
0.40
0.40
0.40
0.40
1.23
3.30
2.89
2.51
6.14
2.51
0.82
64
15.73
Operating margin%
26.29
26.41
28.83
28.38
27.43
24.47
27.43
25.64
26.38
25.94
11.03
25.94
26.40
81
22.73
Net margin%
17.77
18.99
18.95
21.67
23.64
26.57
28.52
25.77
25.04
27.97
23.43
26.57
24.34
82
16.79
P/E ratio (avg)x
48.31
52.31
57.52
67.93
66.90
69.13
78.21
77.38
80.87
95.63
16.53
78.21
68.53
27
35.22
EV/EBITx
19.46
18.71
21.99
22.97
22.60
21.92
23.64
24.79
24.67
26.84
24.14
24.67
22.78
19
20.75
FCF yield (avg)%
31.34
33.07
35.70
38.48
41.40
40.58
43.27
44.79
47.01
44.11
7.95
44.11
40.99
32
18.72
FCF margin%
18.19
19.21
21.75
19.13
20.79
20.31
21.85
23.51
25.08
24.21
5.55
23.51
21.27
80
1.540
FCF / Net incomex
0.263
0.283
0.242
0.224
0.207
0.179
0.187
0.190
0.198
0.188
0.698
0.188
0.203
35
6.35
ROIC%
2.50
2.13
2.31
0.40
0.86
1.47
1.79
0.59
0.76
2.98
21.12
1.47
1.63
78
5.00
Return on equity%
21.73
23.89
25.89
26.24
23.32
26.08
28.10
26.99
28.26
26.20
18.48
26.99
26.14
70
5.71
Return on assets%
19.80
19.77
17.84
20.44
22.15
24.79
25.27
24.49
26.07
27.56
5.38
25.27
23.32
65
0.49
EPS$
0.16
0.19
0.19
0.20
0.20
0.21
0.21
0.24
0.24
0.25
0.52
4.48%
3.65%
—
25.94
EPS growth%
25.96
27.30
26.82
29.00
31.39
29.25
31.25
34.09
31.21
29.83
8.20
31.21
29.54
7
0.27
Bookvalue per sh$
0.19
0.18
0.19
0.18
0.20
0.18
0.18
0.16
0.16
0.14
0.38
(6.24%)
(3.49%)
—
0.41
FCF per share$
0.30
0.27
0.26
0.28
0.31
0.33
0.35
0.38
0.35
0.35
0.30
2.45%
2.55%
—
0.22
Dividend per sh$
0.38
0.40
0.42
0.46
0.45
0.42
0.43
0.39
0.37
0.39
0.52
(2.61%)
0.83%
—
27.56
Div yield (avg)%
11.71
10.14
10.04
8.14
10.92
8.10
8.31
9.20
12.05
13.34
28.59
9.20
10.09
34
20.90
Payout ratio%
12.29
9.41
8.46
10.65
12.66
11.75
12.76
10.75
11.83
9.19
15.01
11.75
11.25
64
177.3
Shares (diluted)M
157.2
179.8
197.0
197.6
181.1
165.4
167.0
182.2
194.5
192.6
176.6
1.24%
1.53%
15
29.63
Buyback yield%
26.09
26.43
24.73
22.90
21.46
21.92
24.81
22.31
22.25
23.60
23.01
22.31
23.25
15
0.407
D/E ratiox
0.922
0.801
0.768
0.677
0.687
0.731
0.724
0.699
0.649
0.616
0.717
0.699
0.712
12
95.91
Enterprise value$M
172.8
188.7
182.7
188.6
190.6
194.7
206.0
240.1
232.8
260.9
124.7
6.47%
5.65%
65
38.98
LT debt$M
98.47
96.17
98.17
105.2
106.2
121.5
123.9
132.7
132.0
135.6
146.0
5.02%
3.60%
12
Revenue
$161.9M
3.19%
1.00×
Cost of revenue
$101.2M
3.34%
1.01×
Operating expenses
$37.89M
2.81%
0.96×
Goodwill & intangibles
15.67%