36.00
Revenue$M
57.55
59.07
61.14
62.59
63.56
66.35
68.42
70.33
74.38
75.67
37.92
3.55%
3.20%
15
5.15
Revenue growth%
8.69
10.43
7.68
10.00
7.98
6.66
3.87
2.55
4.41
6.84
13.64
4.41
7.26
58
13.50
Gross margin%
24.04
21.15
19.88
18.99
21.38
24.14
24.17
21.75
22.25
20.73
6.54
22.25
21.57
37
10.65
Operating margin%
10.21
9.47
9.49
11.14
9.74
9.37
9.34
10.47
11.02
13.67
28.95
10.47
9.97
32
7.38
Net margin%
29.34
27.93
30.76
29.83
28.26
29.28
31.88
30.95
31.34
33.12
10.24
31.34
30.29
26
27.47
P/E ratio (avg)x
16.34
18.92
21.19
22.14
24.32
24.35
23.95
28.85
33.27
32.35
23.03
28.85
24.14
6
23.37
EV/EBITx
19.96
20.19
20.10
20.45
21.50
19.84
17.45
16.70
18.42
19.69
35.53
18.42
19.90
95
27.04
FCF yield (avg)%
22.27
24.25
25.99
26.39
24.04
26.18
25.10
25.59
24.00
23.67
16.20
25.10
24.67
32
16.49
FCF margin%
17.93
18.15
17.96
16.20
17.50
16.21
18.65
16.23
16.39
13.56
12.84
16.23
16.95
81
1.350
FCF / Net incomex
1.306
1.399
1.343
1.520
1.766
1.957
1.894
2.201
2.582
2.767
1.418
2.201
1.830
88
27.27
ROIC%
33.36
32.66
33.80
33.84
34.45
34.61
37.19
35.60
38.02
37.50
8.19
37.19
34.53
17
24.40
Return on equity%
26.43
29.17
31.34
28.94
30.16
32.76
34.28
36.15
35.34
38.13
25.72
35.34
32.05
36
3.74
Return on assets%
0.40
0.40
0.40
0.40
0.40
2.90
2.54
4.18
3.31
2.64
29.03
2.90
1.47
7
0.24
EPS$
0.14
0.13
0.11
0.10
0.08
0.09
0.08
0.08
0.07
0.07
0.25
(4.90%)
(6.72%)
—
23.04
EPS growth%
17.70
15.39
15.83
13.73
14.56
13.57
16.12
14.67
15.23
16.13
8.82
15.23
15.31
24
0.25
Bookvalue per sh$
0.15
0.16
0.16
0.17
0.16
0.18
0.20
0.21
0.20
0.18
0.19
2.27%
1.63%
—
0.19
FCF per share$
0.30
0.32
0.34
0.35
0.31
0.32
0.32
0.34
0.36
0.33
0.07
1.33%
0.81%
—
0.26
Dividend per sh$
0.34
0.36
0.36
0.35
0.39
0.36
0.38
0.40
0.37
0.35
0.15
(2.13%)
0.30%
—
4.60
Div yield (avg)%
6.61
5.91
8.79
5.90
6.58
6.02
8.19
5.65
8.51
9.84
20.56
8.19
6.59
59
16.22
Payout ratio%
21.79
19.62
21.97
23.49
26.27
25.03
24.56
22.97
23.69
21.04
15.41
23.69
23.23
58
172.4
Shares (diluted)M
168.6
167.4
169.8
154.4
157.6
137.6
136.0
123.3
132.2
120.6
174.5
(5.21%)
(3.68%)
63
15.47
Buyback yield%
6.25
5.38
7.33
4.64
4.46
7.02
8.63
11.32
11.06
13.40
19.08
11.06
7.17
51
1.440
D/E ratiox
2.660
2.525
2.581
2.499
2.717
3.040
2.919
2.793
3.089
3.512
1.640
3.040
2.755
7
11.47
Enterprise value$M
34.75
34.47
32.25
31.28
30.82
32.11
31.57
30.48
30.75
32.78
45.63
1.24%
0.87%
40
66.17
LT debt$M
29.93
32.17
31.08
27.87
25.45
24.07
26.32
23.35
20.54
18.44
54.76
(6.24%)
(4.34%)
24
Revenue
$75.67M
3.20%
1.00×
Cost of revenue
$35.04M
3.21%
1.00×
Operating expenses
$14.60M
3.28%
1.01×
Property and equipment
17.63%
Cash and investments
16.36%
Spread over hurdle
61.85%