67.78
Revenue$M
57.66
59.76
62.35
65.30
70.28
72.80
78.25
83.38
89.27
92.35
74.40
5.61%
5.57%
65
29.80
Revenue growth%
10.11
10.72
9.75
12.44
12.47
14.89
17.69
20.45
22.01
21.75
19.88
20.45
13.68
12
9.27
Gross margin%
17.13
17.14
19.60
17.46
19.70
18.43
21.26
19.55
17.72
18.49
23.04
18.49
18.46
57
28.77
Operating margin%
9.29
9.02
11.85
10.76
10.18
8.03
8.12
10.74
9.86
12.86
27.14
9.86
10.02
82
23.80
Net margin%
18.88
16.10
15.10
14.36
13.21
13.08
11.75
13.98
11.29
9.95
25.56
11.75
13.60
41
9.498
P/E ratio (avg)x
26.58
31.03
33.02
36.11
36.91
38.51
42.23
49.31
55.85
52.99
20.51
49.31
37.71
12
36.46
EV/EBITx
24.93
21.99
19.32
20.33
22.22
19.65
17.93
18.85
17.88
19.12
24.97
18.85
19.49
44
20.24
FCF yield (avg)%
13.41
10.99
12.94
13.41
12.43
11.32
13.61
16.25
14.76
14.96
22.10
14.76
13.41
73
22.63
FCF margin%
12.73
13.06
15.03
14.07
12.53
14.51
15.58
14.77
15.10
12.25
29.49
14.77
14.29
30
0.709
FCF / Net incomex
1.346
1.585
1.725
1.727
2.044
2.031
2.361
2.389
2.345
2.442
1.440
2.361
2.038
52
26.18
ROIC%
7.12
9.14
7.68
8.13
7.11
9.13
10.66
8.05
7.38
10.06
13.60
9.13
8.09
15
22.26
Return on equity%
26.42
28.50
25.63
23.71
21.97
21.67
22.14
21.84
22.88
22.19
3.24
22.14
22.53
28
21.07
Return on assets%
23.85
22.31
20.74
17.95
16.96
15.85
13.15
12.91
11.86
11.93
2.22
12.91
16.41
24
0.08
EPS$
0.28
0.28
0.25
0.26
0.25
0.27
0.29
0.27
0.27
0.24
0.08
(1.24%)
(1.71%)
—
24.65
EPS growth%
7.42
6.92
7.35
4.58
1.71
2.64
2.08
0.48
1.59
0.40
28.85
1.59
2.36
87
0.27
Bookvalue per sh$
0.40
0.38
0.39
0.45
0.49
0.51
0.58
0.62
0.67
0.67
0.31
6.59%
6.39%
—
0.20
FCF per share$
0.29
0.29
0.30
0.29
0.29
0.33
0.37
0.37
0.37
0.37
0.20
4.84%
3.39%
—
0.11
Dividend per sh$
0.11
0.11
0.10
0.10
0.10
0.12
0.12
0.14
0.16
0.16
0.05
10.07%
4.02%
—
5.32
Div yield (avg)%
4.21
6.53
6.38
3.54
1.48
3.32
3.83
1.85
1.27
3.85
18.09
3.32
3.68
45
29.29
Payout ratio%
16.76
15.50
17.07
14.09
13.07
12.29
11.71
10.51
8.51
9.81
10.85
10.51
12.68
86
145.2
Shares (diluted)M
136.2
119.0
108.4
100.5
93.23
91.14
88.42
83.18
73.11
72.91
142.8
(4.80%)
(5.33%)
49
11.90
Buyback yield%
23.22
24.75
22.17
21.33
22.51
19.89
19.77
22.76
24.81
23.80
25.48
22.76
22.63
74
0.500
D/E ratiox
1.942
1.768
1.810
1.795
1.938
2.026
2.013
1.889
2.001
1.815
0.754
2.001
1.914
43
61.95
Enterprise value$M
26.14
29.36
27.76
25.72
23.28
21.62
20.98
21.77
24.37
22.20
75.93
(0.94%)
(2.72%)
35
50.24
LT debt$M
60.15
70.84
77.61
87.96
84.46
82.16
87.07
102.1
105.1
117.9
18.69
6.90%
7.65%
83
Revenue
$92.35M
5.57%
1.00×
Cost of revenue
$43.99M
5.85%
1.03×
Operating expenses
$19.26M
5.08%
0.95×
Property and equipment
14.45%
Spread over hurdle
30.94%