7.339
Revenue$M
144.8
146.8
149.1
151.3
158.7
161.4
164.6
173.7
180.0
190.3
7.549
3.71%
3.09%
70
19.38
Revenue growth%
24.69
26.29
24.12
21.91
21.16
18.72
19.75
18.30
20.32
19.44
22.44
19.44
20.74
50
7.94
Gross margin%
8.69
11.27
8.64
11.32
11.66
11.07
11.14
8.73
7.17
5.47
18.78
8.73
9.90
75
3.15
Operating margin%
30.01
30.06
27.66
27.33
26.51
26.77
27.33
27.74
26.99
25.93
8.32
26.99
27.33
94
3.73
Net margin%
26.70
27.36
27.66
25.79
24.93
23.19
25.25
24.68
26.93
28.99
18.76
25.25
26.24
34
12.32
P/E ratio (avg)x
17.72
18.36
17.09
14.89
14.45
13.27
13.13
13.94
15.37
13.67
26.14
13.67
14.67
87
32.71
EV/EBITx
50.65
55.70
54.52
64.06
76.26
91.83
90.35
103.4
106.6
117.9
12.65
103.4
83.31
42
16.86
FCF yield (avg)%
16.43
18.25
19.01
20.77
17.81
18.43
20.57
21.87
23.50
24.57
6.11
21.87
19.79
87
23.49
FCF margin%
13.68
14.94
11.94
11.10
8.81
7.37
6.81
7.14
5.46
5.20
21.66
6.81
8.09
88
1.615
FCF / Net incomex
0.806
0.862
0.913
1.042
1.190
1.278
1.472
1.701
1.783
1.914
1.187
1.701
1.234
39
9.88
ROIC%
0.40
0.40
2.40
4.44
3.80
1.61
0.40
0.40
0.40
0.40
9.60
0.40
0.40
42
23.51
Return on equity%
2.41
2.05
1.48
3.61
2.68
4.68
4.31
3.03
2.75
2.99
7.09
3.03
2.87
40
9.48
Return on assets%
0.40
0.49
0.40
0.40
2.96
4.93
4.20
2.46
4.08
3.67
19.66
4.08
2.71
8
0.53
EPS$
0.44
0.43
0.47
0.50
0.48
0.51
0.53
0.51
0.50
0.50
0.58
1.19%
2.78%
—
28.27
EPS growth%
27.06
25.06
27.49
29.98
28.22
26.08
26.64
28.49
29.51
29.34
22.91
28.49
27.85
29
0.51
Bookvalue per sh$
0.21
0.20
0.22
0.22
0.21
0.23
0.25
0.28
0.33
0.34
0.23
9.54%
6.77%
—
0.35
FCF per share$
0.31
0.32
0.38
0.43
0.42
0.44
0.49
0.47
0.48
0.55
0.51
5.68%
7.23%
—
0.39
Dividend per sh$
0.17
0.17
0.18
0.18
0.17
0.19
0.19
0.20
0.19
0.18
0.24
0.97%
(0.08%)
—
28.75
Div yield (avg)%
5.33
5.72
3.67
2.49
2.13
4.24
4.58
1.85
4.40
4.91
22.65
4.40
4.32
18
25.19
Payout ratio%
28.59
29.42
26.77
24.19
26.63
29.57
31.05
33.08
30.39
29.44
28.60
30.39
29.43
26
158.0
Shares (diluted)M
152.9
162.3
177.3
185.5
184.4
193.2
203.4
232.2
227.8
257.5
158.2
6.91%
5.86%
20
10.52
Buyback yield%
3.95
2.29
3.59
5.13
2.99
4.45
3.86
2.95
1.38
0.40
23.20
2.95
3.29
67
1.692
D/E ratiox
1.650
1.771
2.058
2.337
2.594
3.027
2.864
3.080
2.942
3.388
0.715
3.027
2.729
61
119.1
Enterprise value$M
177.5
182.6
189.4
197.9
226.4
244.8
271.1
254.8
244.3
273.7
23.59
3.86%
5.71%
28
121.0
LT debt$M
208.2
243.8
235.8
236.2
281.1
279.0
288.5
343.0
400.6
478.1
138.7
11.21%
9.74%
75
Revenue
$190.3M
3.09%
1.00×
Cost of revenue
$80.58M
3.06%
1.00×
Operating expenses
$42.55M
3.12%
1.00×
Property and equipment
19.20%
Cash and investments
15.50%