20.17
Revenue$M
171.6
187.3
196.5
210.8
229.1
248.3
262.5
286.9
305.7
326.5
20.74
7.34%
7.58%
7
7.98
Revenue growth%
27.05
25.67
24.44
27.21
30.07
27.10
28.17
26.55
23.80
24.24
11.71
26.55
26.80
21
18.94
Gross margin%
13.50
10.95
9.08
10.74
9.29
8.26
7.37
7.18
7.35
6.72
22.42
7.35
8.67
22
5.23
Operating margin%
21.36
22.33
22.53
21.44
22.55
21.73
19.75
18.66
19.12
21.41
21.59
19.75
21.43
91
8.60
Net margin%
0.40
0.94
3.76
4.52
6.22
8.10
6.65
5.84
6.75
5.77
26.89
6.65
5.81
54
36.96
P/E ratio (avg)x
47.23
47.95
51.79
55.82
55.86
55.72
55.16
54.14
59.23
63.10
36.41
55.72
55.44
91
6.076
EV/EBITx
14.71
17.10
17.39
17.95
21.07
20.75
20.56
23.99
25.57
28.86
7.306
23.99
20.65
91
22.48
FCF yield (avg)%
11.07
8.68
5.69
6.63
6.42
5.30
5.53
5.55
6.62
9.58
19.12
5.55
6.52
76
28.68
FCF margin%
25.12
27.11
29.69
27.05
28.39
25.83
23.45
26.16
25.47
25.71
24.49
25.71
25.99
89
1.049
FCF / Net incomex
1.069
1.081
1.022
1.030
1.158
1.211
1.094
1.227
1.367
1.449
0.620
1.227
1.126
37
7.31
ROIC%
6.54
9.43
10.41
11.28
11.63
10.57
10.04
7.61
5.91
5.95
29.45
7.61
9.73
69
29.77
Return on equity%
9.51
7.31
10.14
10.38
11.36
13.63
15.42
16.29
16.64
18.34
29.33
16.29
12.50
63
5.81
Return on assets%
14.88
11.89
12.08
13.29
12.82
11.48
11.51
9.74
11.10
9.13
29.82
11.10
11.70
63
0.15
EPS$
0.61
0.66
0.68
0.75
0.89
0.92
0.95
1.08
1.13
1.14
0.15
4.88%
7.89%
—
20.93
EPS growth%
26.04
28.61
29.08
28.54
27.57
27.17
25.44
28.18
27.35
25.92
21.88
27.17
27.46
13
0.32
Bookvalue per sh$
0.13
0.13
0.15
0.17
0.19
0.22
0.26
0.29
0.29
0.34
0.58
11.53%
11.46%
—
0.34
FCF per share$
0.16
0.15
0.13
0.14
0.13
0.12
0.11
0.13
0.12
0.11
0.26
(3.27%)
(2.73%)
—
0.58
Dividend per sh$
0.22
0.21
0.20
0.22
0.20
0.20
0.20
0.21
0.23
0.23
0.22
3.21%
(0.33%)
—
2.86
Div yield (avg)%
12.37
13.69
14.72
14.74
13.63
11.60
10.31
12.20
11.15
12.96
29.15
11.60
12.66
64
22.48
Payout ratio%
24.32
26.16
27.93
28.89
28.76
25.78
26.91
28.42
27.83
27.40
18.08
27.40
27.62
85
198.1
Shares (diluted)M
179.2
158.2
143.8
130.2
124.6
135.3
126.0
116.3
115.0
99.66
203.0
(4.37%)
(7.16%)
61
23.27
Buyback yield%
7.47
5.60
6.81
5.02
2.75
2.96
5.05
4.04
4.86
6.71
8.14
4.86
5.04
20
1.699
D/E ratiox
1.809
1.948
2.066
2.401
2.430
2.373
2.642
3.049
3.431
3.582
0.720
3.049
2.415
63
81.26
Enterprise value$M
9.627
8.446
7.388
7.485
7.631
6.508
6.452
5.699
5.058
4.351
204.1
(10.63%)
(8.70%)
74
161.4
LT debt$M
206.5
216.9
233.2
232.7
252.9
241.7
265.4
241.8
218.7
231.1
168.4
(1.79%)
(0.05%)
14
Revenue
$326.5M
7.58%
1.00×
Cost of revenue
$204.1M
7.52%
0.99×
Operating expenses
$73.03M
7.87%
1.03×
Cash and investments
16.44%
Property and equipment
15.78%