81.70
Revenue$M
177.0
184.0
190.2
192.9
196.9
205.3
210.0
210.7
218.7
228.3
87.05
3.01%
2.86%
29
16.85
Revenue growth%
15.03
15.14
14.92
12.45
11.81
11.62
13.03
13.02
12.19
14.52
29.17
13.02
13.02
80
29.59
Gross margin%
23.76
22.36
22.70
20.93
20.31
19.95
17.09
17.67
16.95
18.37
25.33
17.67
20.13
92
20.85
Operating margin%
14.90
12.28
12.82
14.75
14.91
12.67
14.29
13.64
13.24
11.91
11.40
13.24
13.44
46
7.23
Net margin%
5.21
7.47
6.29
5.52
7.61
10.42
10.03
12.51
12.20
10.06
4.76
10.42
8.82
9
29.68
P/E ratio (avg)x
11.75
12.80
11.94
12.03
11.84
11.40
10.32
9.723
10.47
9.534
26.66
10.32
11.58
88
22.53
EV/EBITx
29.56
25.34
24.71
23.73
24.25
22.51
23.68
21.23
20.91
19.81
19.81
21.23
23.71
81
6.58
FCF yield (avg)%
13.86
12.75
13.24
14.01
11.46
11.52
12.07
9.92
9.98
7.65
26.20
9.98
11.80
78
8.33
FCF margin%
21.67
18.80
21.05
19.20
21.39
21.03
19.47
17.42
19.25
19.82
19.49
19.47
19.64
31
0.508
FCF / Net incomex
1.374
1.346
1.375
1.427
1.355
1.379
1.381
1.551
1.649
1.796
1.142
1.551
1.380
56
29.80
ROIC%
10.04
9.89
8.82
6.51
8.26
8.31
8.92
7.26
8.31
9.51
13.01
8.31
8.57
11
9.34
Return on equity%
20.66
18.69
18.87
16.82
19.23
21.99
24.53
25.19
24.85
27.14
21.20
24.85
21.33
27
16.75
Return on assets%
4.47
2.66
2.45
1.41
4.30
2.91
1.22
3.23
5.12
4.45
9.43
3.23
3.07
25
0.35
EPS$
1.01
1.12
1.27
1.24
1.43
1.65
1.81
2.02
2.08
2.23
0.37
9.26%
9.97%
—
28.66
EPS growth%
1.90
0.42
0.40
0.51
0.40
0.40
0.40
2.67
4.59
3.28
18.45
2.67
0.47
37
0.26
Bookvalue per sh$
0.71
0.71
0.70
0.65
0.73
0.81
0.88
0.88
0.84
0.86
0.20
3.41%
2.59%
—
0.40
FCF per share$
1.02
1.12
1.17
1.29
1.28
1.40
1.23
1.19
1.13
1.03
0.32
(4.37%)
0.69%
—
0.18
Dividend per sh$
0.98
0.92
0.91
1.07
1.19
1.33
1.42
1.61
1.80
2.00
0.53
10.93%
8.74%
—
24.01
Div yield (avg)%
24.07
22.11
21.41
21.73
24.41
26.92
26.82
26.27
28.15
28.91
5.37
26.92
25.34
93
11.03
Payout ratio%
25.26
24.60
24.62
26.61
27.79
30.41
27.82
26.13
24.34
26.41
3.32
26.41
26.27
54
97.83
Shares (diluted)M
91.97
79.09
78.50
81.89
77.91
75.86
79.64
85.35
87.26
77.90
97.88
—
(1.36%)
61
17.86
Buyback yield%
26.28
26.17
24.19
22.70
22.91
20.38
17.70
20.61
20.38
18.02
29.45
20.38
21.65
81
1.325
D/E ratiox
1.536
1.461
1.346
1.260
1.207
1.068
1.086
1.093
1.106
1.058
0.890
1.086
1.157
72
17.11
Enterprise value$M
155.2
166.5
142.5
130.9
126.5
120.8
116.1
104.8
107.8
113.3
203.6
(2.18%)
(3.52%)
68
215.2
LT debt$M
32.69
36.06
36.33
36.98
35.18
39.11
41.20
40.19
44.78
48.92
11.28
6.81%
3.36%
60
Revenue
$228.3M
2.86%
1.00×
Cost of revenue
$133.3M
2.82%
1.00×
Operating expenses
$32.93M
3.95%
1.11×
Property and equipment
14.87%