179.4
Revenue$M
116.0
123.6
132.0
145.1
156.8
169.1
182.4
197.2
210.7
223.0
186.9
7.29%
7.69%
75
7.94
Revenue growth%
4.52
4.79
2.01
1.28
2.40
0.68
0.84
0.40
0.73
1.92
6.46
0.73
1.60
91
27.82
Gross margin%
13.97
13.94
12.12
13.96
11.38
12.80
13.02
15.12
17.12
14.22
22.40
14.22
13.95
55
17.56
Operating margin%
11.65
12.82
11.14
8.90
7.47
7.45
6.16
8.54
10.27
11.31
17.68
8.54
9.58
39
25.66
Net margin%
19.93
19.94
19.46
18.00
19.74
18.02
17.91
17.94
15.46
15.18
16.66
17.91
18.01
18
35.57
P/E ratio (avg)x
22.94
26.28
28.04
27.37
32.43
33.62
32.96
35.25
35.96
36.13
6.369
35.25
32.70
84
20.86
EV/EBITx
15.88
15.85
16.78
18.55
20.02
21.70
23.63
25.26
26.27
29.19
31.41
25.26
20.86
12
10.39
FCF yield (avg)%
22.21
25.05
23.99
21.93
22.31
24.12
25.74
23.80
25.57
24.42
24.43
24.42
24.05
47
9.40
FCF margin%
26.07
27.30
27.76
29.66
27.15
29.12
29.41
27.83
29.90
31.64
7.16
29.41
28.48
87
1.596
FCF / Net incomex
1.799
1.896
1.684
1.796
1.755
1.884
2.025
1.869
1.746
1.594
1.532
1.869
1.797
86
11.86
ROIC%
10.92
11.49
13.46
16.15
13.98
11.09
11.94
14.10
11.97
11.94
17.51
11.94
11.96
59
25.94
Return on equity%
20.04
18.05
17.89
17.45
16.27
16.26
17.08
14.21
13.84
10.93
9.05
14.21
16.68
19
26.60
Return on assets%
17.65
20.17
20.31
22.23
20.97
18.15
16.63
13.91
13.63
16.58
13.02
16.58
17.90
74
0.14
EPS$
0.08
0.09
0.09
0.08
0.08
0.09
0.09
0.09
0.10
0.09
0.15
1.43%
1.12%
—
2.26
EPS growth%
4.56
2.32
1.24
2.93
1.60
3.93
5.23
6.45
4.66
2.95
20.83
4.66
3.44
18
0.15
Bookvalue per sh$
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.13
(1.64%)
(4.82%)
—
0.14
FCF per share$
0.13
0.12
0.13
0.13
0.14
0.13
0.11
0.11
0.12
0.12
0.15
(3.35%)
—
—
0.17
Dividend per sh$
0.15
0.17
0.20
0.20
0.22
0.25
0.28
0.33
0.35
0.33
0.03
8.19%
9.07%
—
10.47
Div yield (avg)%
18.03
18.45
20.78
22.87
22.31
20.95
22.76
21.32
19.75
18.30
8.11
20.95
20.86
54
26.59
Payout ratio%
25.92
28.29
30.78
31.16
31.79
33.96
36.26
34.89
32.16
34.69
8.30
34.69
31.98
20
1.001
Shares (diluted)B
1.072
1.143
1.119
1.184
1.173
1.245
1.287
1.203
1.261
1.207
0.973
0.56%
2.01%
91
13.92
Buyback yield%
9.51
12.43
12.36
13.79
12.24
11.54
11.45
8.90
11.14
10.63
27.87
11.14
11.49
86
0.545
D/E ratiox
1.757
1.714
1.687
1.842
1.998
2.087
2.427
2.327
2.390
2.291
0.670
2.327
2.042
31
150.2
Enterprise value$M
113.1
123.4
133.7
123.8
134.0
122.8
114.3
124.3
137.6
147.7
56.50
1.97%
1.65%
42
174.7
LT debt$M
283.3
281.7
253.7
244.4
244.7
249.0
263.3
253.4
282.6
306.3
258.2
4.60%
1.17%
28
Revenue
$223.0M
7.69%
1.00×
Cost of revenue
$137.8M
7.63%
0.99×
Operating expenses
$47.27M
8.05%
1.03×
Property and equipment
15.42%
Goodwill & intangibles
15.39%
Spread over hurdle
25.22%