130.2
Revenue$M
130.4
137.8
144.0
150.0
161.0
170.0
183.8
190.8
201.3
218.1
139.8
6.25%
5.79%
27
10.15
Revenue growth%
2.35
0.59
0.40
1.23
3.53
5.63
8.37
6.85
4.66
4.21
15.87
5.63
3.87
20
9.33
Gross margin%
17.44
16.61
14.64
15.71
15.68
12.79
10.44
12.26
15.07
13.74
6.67
12.79
14.85
86
12.73
Operating margin%
9.81
12.51
13.08
13.29
13.82
16.10
14.73
16.43
18.22
19.81
17.25
16.43
14.27
82
7.54
Net margin%
21.70
23.75
22.74
21.62
22.11
24.88
26.09
24.50
22.51
22.04
24.92
24.50
22.63
79
6.613
P/E ratio (avg)x
38.46
42.10
42.47
42.76
39.10
36.69
39.02
39.61
37.88
37.86
14.36
37.88
39.06
92
30.58
EV/EBITx
37.17
39.21
35.48
31.78
31.78
34.49
37.83
38.36
43.20
38.76
7.312
38.36
37.50
8
23.17
FCF yield (avg)%
9.10
10.34
10.74
13.69
11.17
9.50
9.58
7.02
9.00
9.75
8.56
9.50
9.67
20
15.90
FCF margin%
23.72
21.20
18.32
19.38
18.62
16.18
14.61
13.16
15.03
13.08
11.87
14.61
17.25
7
0.563
FCF / Net incomex
0.350
0.371
0.418
0.409
0.457
0.435
0.438
0.444
0.473
0.482
1.138
0.444
0.436
62
8.05
ROIC%
13.28
14.52
11.89
13.31
14.32
13.84
12.09
13.24
10.42
8.82
20.67
12.09
13.26
44
26.49
Return on equity%
24.93
25.25
26.95
24.73
26.90
27.00
28.25
28.52
25.81
23.97
22.99
27.00
26.36
61
14.73
Return on assets%
34.02
32.99
32.75
33.13
34.77
32.58
32.66
31.27
31.62
32.09
5.30
32.09
32.70
85
0.13
EPS$
0.17
0.19
0.21
0.21
0.24
0.28
0.29
0.33
0.39
0.46
0.14
13.85%
11.42%
—
10.27
EPS growth%
6.41
8.59
6.29
8.53
6.84
9.22
10.53
11.68
13.19
13.23
24.41
11.68
8.91
15
0.05
Bookvalue per sh$
0.18
0.19
0.20
0.20
0.18
0.20
0.20
0.19
0.20
0.22
0.09
3.78%
2.79%
—
0.05
FCF per share$
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.07
0.14
2.42%
(0.30%)
—
0.07
Dividend per sh$
0.26
0.30
0.33
0.36
0.37
0.40
0.42
0.47
0.46
0.44
0.22
3.61%
5.56%
—
28.28
Div yield (avg)%
29.53
31.65
32.13
32.47
33.18
35.06
35.89
37.79
38.26
35.34
8.33
35.89
34.12
89
20.11
Payout ratio%
22.95
23.14
20.34
21.78
22.48
20.94
20.95
21.13
19.46
22.12
24.69
20.95
21.45
11
422.1
Shares (diluted)M
338.4
329.1
346.3
356.4
371.8
378.9
354.5
382.5
410.9
378.3
412.9
0.35%
1.41%
8
15.79
Buyback yield%
17.55
17.63
17.22
20.03
22.93
20.69
19.14
20.17
17.90
17.74
8.71
19.14
18.52
17
0.500
D/E ratiox
0.982
0.887
0.895
0.910
0.985
0.995
1.066
1.004
0.896
0.956
1.318
0.995
0.969
19
268.0
Enterprise value$M
131.8
150.0
148.4
154.7
143.5
149.0
161.5
161.4
155.3
147.3
16.67
0.53%
1.12%
12
23.04
LT debt$M
234.6
262.3
313.8
342.3
336.7
336.5
400.0
434.9
480.8
484.1
191.3
7.53%
7.63%
25
Revenue
$218.1M
5.79%
1.00×
Cost of revenue
$152.7M
5.79%
1.00×
Operating expenses
$45.45M
6.21%
1.04×
Property and equipment
14.46%
Spread over hurdle
11.10%