124.5
Revenue$M
184.3
188.4
194.4
201.2
211.9
217.5
230.4
235.4
243.4
251.1
132.8
3.45%
3.34%
8
19.21
Revenue growth%
12.60
11.25
10.65
13.47
10.74
10.20
7.64
6.96
7.24
6.73
18.71
7.24
10.42
92
7.47
Gross margin%
19.81
19.33
19.11
16.52
17.25
16.64
19.63
21.98
23.19
24.80
3.95
21.98
19.48
90
23.31
Operating margin%
12.64
9.81
10.85
13.25
11.63
12.86
15.40
14.01
14.72
16.74
20.66
14.72
13.05
92
26.84
Net margin%
21.84
24.69
21.72
19.34
18.61
21.46
19.12
20.36
19.36
16.80
29.61
19.36
19.86
76
27.11
P/E ratio (avg)x
18.14
18.37
18.88
18.92
19.72
17.03
15.23
14.22
12.60
12.40
23.77
14.22
17.58
56
17.89
EV/EBITx
19.94
18.79
17.26
15.82
17.06
16.13
15.54
15.62
14.92
15.44
24.17
15.54
15.97
41
11.91
FCF yield (avg)%
8.96
7.57
4.81
2.32
1.87
1.67
0.40
0.40
0.40
0.40
29.21
0.40
1.77
14
3.07
FCF margin%
6.40
4.01
3.09
0.51
0.65
0.40
1.60
0.40
1.26
1.49
11.09
1.26
1.38
52
1.606
FCF / Net incomex
0.221
0.216
0.231
0.232
0.221
0.229
0.231
0.233
0.261
0.261
0.344
0.233
0.231
89
27.83
ROIC%
0.40
0.40
0.40
0.40
0.40
1.92
0.40
0.40
0.40
0.40
27.48
0.40
0.40
88
24.52
Return on equity%
12.28
12.33
12.74
13.32
15.21
15.44
13.25
10.47
11.85
9.34
25.72
11.85
12.53
51
9.58
Return on assets%
4.80
5.02
4.67
2.32
2.32
0.90
0.40
0.40
0.40
0.40
26.43
0.40
1.61
62
0.15
EPS$
0.20
0.24
0.28
0.31
0.37
0.37
0.44
0.50
0.51
0.52
0.15
7.46%
10.10%
—
6.64
EPS growth%
19.58
17.09
18.01
20.64
21.86
23.04
24.38
22.36
19.39
18.70
18.62
22.36
20.11
56
0.22
Bookvalue per sh$
0.13
0.14
0.16
0.18
0.18
0.18
0.19
0.18
0.21
0.21
0.13
3.50%
4.95%
—
0.12
FCF per share$
0.19
0.18
0.19
0.21
0.24
0.26
0.29
0.29
0.28
0.30
0.09
4.14%
4.70%
—
0.11
Dividend per sh$
0.20
0.19
0.20
0.19
0.18
0.17
0.16
0.17
0.17
0.17
0.17
(0.62%)
(1.62%)
—
10.30
Div yield (avg)%
22.15
23.21
20.34
17.57
19.18
21.78
23.01
24.99
27.67
26.75
12.42
24.99
22.58
11
24.98
Payout ratio%
18.71
21.45
22.80
20.04
20.46
19.90
18.44
18.46
19.77
18.63
14.93
18.63
19.84
69
529.2
Shares (diluted)M
386.6
351.2
313.8
268.2
265.4
249.5
221.2
212.9
186.7
159.5
531.1
(9.68%)
(8.63%)
89
28.49
Buyback yield%
20.97
19.92
19.03
19.73
17.98
15.21
18.01
15.86
17.39
19.94
14.98
17.39
18.52
91
1.631
D/E ratiox
0.949
0.862
0.742
0.701
0.671
0.635
0.545
0.497
0.466
0.418
1.709
0.497
0.653
19
31.89
Enterprise value$M
146.0
136.3
146.5
147.0
133.2
131.8
112.9
112.7
121.6
122.0
89.81
(1.74%)
(2.57%)
67
213.2
LT debt$M
11.48
12.29
12.95
12.37
11.41
11.06
10.83
11.38
10.92
11.52
134.2
0.19%
0.44%
15
Revenue
$251.1M
3.34%
1.00×
Cost of revenue
$131.8M
2.94%
0.96×
Operating expenses
$58.33M
4.03%
1.07×