177.6
Revenue$M
127.2
130.4
135.7
142.5
146.3
153.9
158.3
164.3
171.1
173.8
186.0
3.51%
3.34%
53
7.16
Revenue growth%
26.57
28.85
31.52
33.28
30.68
30.60
33.53
33.57
31.08
31.36
27.41
31.36
31.22
13
2.35
Gross margin%
22.26
22.49
20.29
20.32
19.81
17.77
16.37
16.88
19.55
17.42
6.63
17.42
19.68
52
5.00
Operating margin%
16.74
14.95
17.54
14.94
15.48
13.16
15.41
15.61
17.66
16.34
6.60
15.61
15.54
14
15.64
Net margin%
21.79
21.44
22.57
20.52
18.72
17.74
18.99
16.90
15.48
16.75
13.35
16.90
18.85
48
27.64
P/E ratio (avg)x
34.83
31.83
29.02
28.15
29.50
28.72
28.32
26.45
25.40
27.15
8.283
27.15
28.52
39
19.21
EV/EBITx
39.36
46.50
48.42
53.47
59.02
68.70
73.24
82.23
87.78
94.59
26.70
82.23
63.86
71
24.29
FCF yield (avg)%
23.25
21.46
18.79
17.28
19.70
21.13
21.42
18.67
18.03
16.64
10.04
18.67
19.25
15
17.29
FCF margin%
6.67
7.96
9.04
7.43
4.60
3.02
1.43
2.94
3.07
1.44
21.79
2.94
3.84
55
1.237
FCF / Net incomex
1.182
1.121
0.970
0.950
0.887
0.862
0.754
0.734
0.633
0.604
0.378
0.734
0.874
53
15.19
ROIC%
18.92
19.53
16.62
18.68
17.10
17.88
18.61
19.64
21.95
19.28
22.33
19.28
18.80
87
13.97
Return on equity%
1.64
1.22
0.50
0.40
0.40
0.40
0.40
1.39
2.59
5.21
16.00
1.39
0.86
39
4.43
Return on assets%
19.88
21.29
24.24
24.56
23.88
24.05
24.20
26.00
25.87
27.65
19.49
25.87
24.22
91
1.46
EPS$
2.46
2.79
3.24
3.79
4.40
4.26
4.56
5.18
5.73
6.52
1.56
8.21%
9.57%
—
13.12
EPS growth%
13.05
13.42
12.87
11.42
12.84
13.25
15.32
17.23
16.15
18.84
8.26
16.15
13.34
37
3.64
Bookvalue per sh$
0.86
0.78
0.76
0.83
0.88
0.86
0.81
0.87
0.88
0.86
3.46
(0.53%)
(1.00%)
—
2.17
FCF per share$
1.13
1.23
1.17
1.25
1.33
1.15
1.13
1.07
1.04
1.02
2.93
(5.11%)
(0.93%)
—
1.42
Dividend per sh$
2.52
2.68
3.04
2.78
2.68
2.60
2.86
2.84
2.68
2.52
0.80
(1.25%)
0.16%
—
23.11
Div yield (avg)%
0.80
2.09
4.98
7.71
5.28
7.79
7.29
4.67
3.72
3.55
6.78
4.67
4.82
19
12.39
Payout ratio%
1.93
0.40
0.40
0.59
0.40
0.40
0.40
1.19
0.91
1.91
7.91
0.91
0.50
54
45.48
Shares (diluted)M
42.55
37.00
38.21
37.96
39.82
42.57
41.64
40.59
35.34
34.20
46.51
(3.00%)
(2.13%)
20
19.60
Buyback yield%
7.77
9.94
7.08
8.90
6.69
5.82
7.26
7.09
4.76
5.99
19.59
5.99
7.09
84
1.450
D/E ratiox
1.605
1.764
1.922
1.917
2.067
2.387
2.264
2.148
2.158
2.456
1.598
2.264
2.108
17
141.5
Enterprise value$M
130.6
118.7
114.7
123.0
138.9
138.1
151.3
138.9
156.7
170.4
28.18
4.17%
3.21%
15
109.9
LT debt$M
38.80
39.07
40.16
42.73
44.56
48.35
53.57
47.90
46.51
41.62
146.4
(1.36%)
1.22%
42
Revenue
$173.8M
3.34%
1.00×
Cost of revenue
$84.99M
3.57%
1.02×
Operating expenses
$36.28M
2.95%
0.96×
Property and equipment
15.47%