66.47
Revenue$M
190.2
191.4
195.5
198.6
202.8
204.7
205.4
206.5
212.7
211.4
70.84
0.84%
1.31%
30
18.67
Revenue growth%
4.50
2.67
5.60
5.57
3.53
0.88
2.39
0.48
1.80
3.11
21.02
1.80
2.89
14
12.68
Gross margin%
13.66
13.60
14.29
14.32
13.92
12.55
12.95
10.22
9.02
10.02
2.98
10.22
13.27
61
10.60
Operating margin%
12.22
11.60
9.35
11.68
11.47
9.28
11.68
10.13
7.14
5.54
28.68
9.28
10.80
34
16.43
Net margin%
10.34
13.23
12.70
15.29
15.69
15.53
13.01
15.71
15.78
18.42
19.94
15.71
15.41
79
9.412
P/E ratio (avg)x
12.90
12.97
12.58
12.30
11.92
11.70
10.87
9.906
10.56
10.55
11.35
10.56
11.81
26
8.374
EV/EBITx
30.38
30.39
30.53
33.35
33.54
38.03
43.95
44.23
43.33
48.19
8.149
43.95
35.79
88
26.62
FCF yield (avg)%
6.12
4.60
1.77
0.40
3.02
5.15
6.90
6.42
6.86
6.74
2.68
6.74
5.64
75
9.98
FCF margin%
20.47
22.95
24.07
21.76
21.67
22.37
20.60
22.79
21.57
19.04
28.00
21.57
21.72
20
1.039
FCF / Net incomex
1.902
2.247
2.549
2.606
2.899
3.286
3.706
4.100
4.365
4.607
1.059
4.100
3.092
60
20.56
ROIC%
32.89
34.05
34.86
34.83
35.94
37.67
39.85
36.97
39.88
40.11
28.38
39.85
36.45
28
19.97
Return on equity%
12.40
14.33
13.88
11.80
12.62
15.60
15.65
14.75
14.08
16.37
20.29
15.60
14.20
9
2.16
Return on assets%
5.41
8.25
6.45
6.94
4.81
5.52
4.92
4.24
5.90
6.60
14.12
5.52
5.71
76
0.51
EPS$
0.87
0.90
0.85
0.77
0.86
0.78
0.83
0.75
0.68
0.70
0.54
(3.86%)
(2.54%)
—
20.26
EPS growth%
22.79
23.68
24.44
24.04
25.58
28.24
25.67
23.59
25.97
26.51
15.25
25.97
25.01
86
1.19
Bookvalue per sh$
0.45
0.51
0.53
0.56
0.60
0.61
0.64
0.72
0.80
0.89
0.57
8.04%
6.90%
—
0.42
FCF per share$
0.41
0.43
0.45
0.42
0.40
0.37
0.33
0.31
0.27
0.28
0.86
(6.78%)
(3.92%)
—
1.43
Dividend per sh$
0.25
0.24
0.22
0.22
0.22
0.23
0.23
0.22
0.22
0.20
0.91
(1.84%)
(2.40%)
—
17.74
Div yield (avg)%
12.15
11.30
8.84
8.87
7.96
10.31
8.45
10.58
9.24
10.70
17.55
10.31
9.78
67
17.78
Payout ratio%
22.73
21.94
24.90
24.61
23.10
20.58
20.62
21.07
21.38
18.41
20.10
20.62
21.66
64
158.1
Shares (diluted)M
188.0
197.8
190.9
225.4
248.6
284.8
330.5
347.5
371.5
365.2
156.0
7.99%
8.80%
41
6.31
Buyback yield%
19.82
22.37
22.76
21.16
20.10
19.59
21.00
23.77
22.65
23.84
16.75
22.65
21.76
76
1.634
D/E ratiox
2.068
2.116
2.248
2.536
2.646
2.654
2.983
3.213
3.163
3.487
1.316
3.163
2.650
50
275.5
Enterprise value$M
16.52
18.40
20.27
18.50
18.74
17.37
18.04
17.77
19.06
21.37
127.5
2.66%
3.87%
55
135.8
LT debt$M
203.8
188.9
187.1
185.8
185.8
197.9
207.7
185.4
186.7
208.0
144.4
2.28%
(0.50%)
58
Revenue
$211.4M
1.31%
1.00×
Cost of revenue
$120.2M
1.20%
0.99×
Operating expenses
$31.62M
1.68%
1.04×
Property and equipment
14.90%
Spread over hurdle
(2.80%)