23.77
Revenue$M
222.6
225.1
231.9
237.3
240.1
244.2
248.7
255.0
260.8
261.7
25.14
1.74%
1.88%
13
27.35
Revenue growth%
18.97
18.00
17.19
19.90
16.97
15.62
18.05
20.06
22.35
22.56
9.03
20.06
18.51
37
10.92
Gross margin%
8.20
10.72
12.15
12.68
11.26
11.86
13.12
14.63
12.79
15.65
19.91
13.12
12.41
84
25.74
Operating margin%
21.89
19.15
21.21
20.10
17.19
18.35
20.03
21.06
19.44
17.59
22.23
19.44
19.73
61
22.00
Net margin%
18.31
15.36
17.14
16.74
14.60
12.53
11.67
14.02
11.28
12.23
6.15
12.23
14.31
30
24.23
P/E ratio (avg)x
14.43
14.45
15.57
14.59
15.34
14.06
13.09
11.46
12.26
11.78
20.13
12.26
14.24
79
7.982
EV/EBITx
26.96
29.96
28.63
28.85
30.82
34.02
36.26
42.52
49.45
51.68
26.55
42.52
32.42
35
9.71
FCF yield (avg)%
3.71
4.42
7.32
4.74
3.97
3.71
4.89
6.93
6.75
6.59
14.99
6.59
4.82
57
3.95
FCF margin%
17.94
15.37
14.61
13.72
14.09
14.80
12.63
14.88
15.69
17.87
10.54
14.88
14.84
14
0.638
FCF / Net incomex
2.224
2.257
2.407
2.625
3.054
3.561
3.964
4.697
5.422
6.069
1.034
4.697
3.307
28
9.28
ROIC%
14.04
12.34
9.66
12.15
14.54
16.18
13.56
14.14
11.20
10.05
18.44
13.56
12.95
65
13.78
Return on equity%
10.90
9.59
11.08
14.02
16.65
19.40
20.09
22.18
19.48
17.81
9.65
19.48
17.23
33
29.82
Return on assets%
2.50
1.48
0.85
2.13
1.33
0.40
1.03
2.12
4.64
3.38
21.77
2.12
1.80
10
0.98
EPS$
1.13
1.20
1.21
1.26
1.20
1.24
1.18
1.16
1.20
1.16
1.09
(0.71%)
1.20%
—
5.49
EPS growth%
21.99
22.35
20.18
22.23
22.24
22.01
21.87
22.51
24.03
23.38
25.25
22.51
22.23
77
0.91
Bookvalue per sh$
0.37
0.35
0.38
0.44
0.49
0.45
0.45
0.43
0.39
0.40
0.29
(3.74%)
0.50%
—
0.29
FCF per share$
1.10
1.08
1.24
1.43
1.42
1.68
2.02
2.26
2.58
2.55
0.61
12.38%
9.26%
—
0.29
Dividend per sh$
0.83
0.77
0.87
0.84
0.83
0.89
0.93
0.84
0.85
0.86
0.20
0.87%
(0.22%)
—
11.03
Div yield (avg)%
31.43
32.45
30.14
31.13
31.80
32.84
30.31
31.11
31.92
29.66
21.35
31.11
31.28
6
16.56
Payout ratio%
13.24
14.24
15.33
15.03
14.05
11.48
10.70
9.52
8.15
8.91
15.63
9.52
12.36
82
136.3
Shares (diluted)M
194.6
224.5
232.1
239.2
244.1
248.8
287.0
311.3
334.5
352.7
135.1
7.64%
6.97%
17
26.03
Buyback yield%
16.59
17.92
15.13
12.78
11.36
12.58
13.75
13.51
14.85
16.23
26.91
13.75
14.30
68
0.225
D/E ratiox
0.556
0.555
0.482
0.452
0.452
0.473
0.449
0.397
0.428
0.368
0.375
0.428
0.452
63
10.36
Enterprise value$M
158.1
141.5
137.6
127.3
118.2
123.9
107.9
115.1
122.8
129.4
164.8
1.82%
(3.09%)
54
197.7
LT debt$M
153.5
142.5
126.0
136.0
136.1
123.1
116.0
117.8
108.7
95.77
11.16
(6.79%)
(4.43%)
40
Revenue
$261.7M
1.88%
1.00×
Cost of revenue
$183.2M
1.88%
1.00×
Operating expenses
$45.72M
1.85%
1.00×
Property and equipment
15.24%
Spread over hurdle
13.95%