81.60
Revenue$M
156.7
159.2
164.0
172.7
180.0
188.7
196.1
201.6
210.2
221.9
86.99
4.28%
3.74%
19
26.86
Revenue growth%
29.68
32.07
31.21
30.10
31.46
30.28
33.20
32.59
29.71
27.37
26.51
30.28
30.75
34
2.13
Gross margin%
33.55
31.40
28.91
30.63
31.20
28.37
28.99
26.95
27.50
25.12
4.44
27.50
28.95
53
3.11
Operating margin%
11.68
10.56
9.05
9.37
7.31
5.49
6.53
4.29
3.82
1.39
14.05
4.29
6.92
32
20.46
Net margin%
21.14
20.43
17.46
20.13
18.16
15.78
13.71
14.68
17.07
16.15
18.12
15.78
17.26
29
8.087
P/E ratio (avg)x
23.41
21.40
20.03
21.80
22.04
22.44
22.66
20.15
18.34
16.66
24.55
20.15
21.60
31
15.08
EV/EBITx
23.65
21.52
20.06
18.26
17.55
18.01
17.74
16.44
14.99
14.10
34.38
16.44
17.88
27
13.73
FCF yield (avg)%
2.16
4.54
5.36
5.72
3.14
2.86
4.31
3.54
1.19
1.79
6.18
2.86
3.34
8
17.46
FCF margin%
27.41
28.22
25.92
23.89
23.74
23.30
25.05
27.02
28.38
28.78
23.07
27.02
26.47
79
1.080
FCF / Net incomex
0.974
1.037
1.037
1.127
1.125
1.249
1.227
1.382
1.491
1.655
0.845
1.382
1.177
55
4.52
ROIC%
13.00
15.62
16.44
18.06
17.29
18.90
17.14
14.55
17.35
17.72
21.95
17.35
17.21
33
3.17
Return on equity%
4.01
4.20
6.02
6.16
8.79
8.07
9.59
7.19
8.01
9.35
26.88
8.07
7.60
70
8.69
Return on assets%
19.57
19.22
18.35
16.71
15.26
12.31
13.38
12.36
12.40
9.80
5.06
12.36
14.32
40
0.10
EPS$
0.55
0.65
0.73
0.76
0.81
0.98
1.14
1.38
1.47
1.66
0.10
15.49%
12.11%
—
9.30
EPS growth%
10.47
13.08
13.49
15.95
14.14
12.42
12.74
12.27
14.27
13.68
13.36
12.74
13.29
22
0.40
Bookvalue per sh$
0.35
0.37
0.41
0.46
0.49
0.57
0.55
0.60
0.59
0.63
0.22
4.91%
7.47%
—
0.27
FCF per share$
0.15
0.13
0.14
0.14
0.12
0.13
0.14
0.14
0.13
0.13
0.28
1.35%
(1.80%)
—
0.18
Dividend per sh$
0.35
0.37
0.42
0.45
0.42
0.40
0.40
0.38
0.41
0.42
0.08
0.28%
2.47%
—
9.03
Div yield (avg)%
26.11
24.58
27.47
29.04
30.04
30.94
29.90
30.04
28.82
30.57
5.36
30.04
29.47
72
7.14
Payout ratio%
21.15
22.12
22.88
23.49
24.38
22.62
20.09
22.19
25.03
24.84
29.66
22.62
22.75
18
107.0
Shares (diluted)M
150.5
172.5
181.5
191.0
185.1
187.8
194.3
201.4
240.3
263.0
108.1
7.28%
7.59%
92
3.74
Buyback yield%
18.07
18.25
17.81
14.92
16.79
18.96
21.43
24.17
23.15
25.40
4.56
23.15
18.60
49
0.251
D/E ratiox
0.154
0.147
0.158
0.166
0.181
0.169
0.181
0.191
0.197
0.204
1.387
0.191
0.175
27
89.99
Enterprise value$M
214.2
215.1
215.7
213.4
236.8
268.6
277.9
280.6
336.8
355.4
72.45
8.46%
5.24%
15
164.2
LT debt$M
164.5
183.3
186.1
201.9
213.8
225.3
254.1
244.7
243.3
277.1
16.26
5.32%
7.01%
35
Revenue
$221.9M
3.74%
1.00×
Cost of revenue
$114.6M
3.33%
0.96×
Operating expenses
$41.12M
4.76%
1.10×
Property and equipment
17.47%
Spread over hurdle
31.05%