92.67
Revenue$M
267.0
291.1
309.2
331.0
361.5
388.8
427.1
468.0
495.3
524.3
103.0
7.72%
7.65%
64
5.36
Revenue growth%
22.66
25.17
24.38
27.10
28.77
30.55
30.41
27.49
27.48
26.88
6.46
27.49
27.29
95
2.14
Gross margin%
10.99
11.88
10.78
12.90
14.73
17.33
17.44
15.41
12.85
12.88
3.07
15.41
12.89
81
13.44
Operating margin%
0.40
0.40
0.40
0.40
2.01
1.50
1.74
3.13
5.44
5.72
7.91
3.13
1.62
48
16.06
Net margin%
9.41
8.62
9.37
7.82
5.63
5.10
5.78
6.65
7.05
4.29
9.56
5.78
6.85
22
18.95
P/E ratio (avg)x
49.23
47.72
53.52
53.85
54.24
62.81
63.47
70.89
76.56
88.03
17.10
70.89
58.52
75
15.35
EV/EBITx
30.61
32.31
33.35
31.46
33.83
37.88
42.55
39.67
44.35
44.61
9.279
42.55
35.85
13
23.61
FCF yield (avg)%
6.08
4.08
4.31
4.82
5.26
6.20
3.30
0.54
3.16
3.15
7.04
3.16
4.20
60
19.75
FCF margin%
23.44
22.86
23.36
25.98
25.60
23.02
23.03
20.65
18.66
18.40
25.93
20.65
23.02
44
0.373
FCF / Net incomex
0.839
0.713
0.759
0.646
0.604
0.584
0.535
0.495
0.435
0.427
1.089
0.495
0.594
35
12.01
ROIC%
8.69
6.20
7.20
6.32
8.45
11.39
11.87
12.70
15.48
12.77
3.06
12.70
10.04
46
2.10
Return on equity%
22.97
21.56
19.43
21.04
22.65
23.13
21.04
22.02
20.07
20.70
12.35
21.04
21.30
92
26.89
Return on assets%
30.84
29.44
31.45
29.26
27.79
27.97
30.44
29.30
27.94
28.08
13.31
28.08
29.28
56
0.10
EPS$
0.09
0.10
0.10
0.11
0.12
0.12
0.12
0.12
0.12
0.13
0.11
2.59%
2.97%
—
12.48
EPS growth%
27.29
24.70
26.62
26.11
23.46
20.72
20.54
17.85
17.48
19.84
7.19
19.84
22.09
78
0.17
Bookvalue per sh$
0.18
0.17
0.19
0.21
0.24
0.23
0.23
0.21
0.24
0.23
0.16
(1.04%)
3.16%
—
0.24
FCF per share$
0.08
0.07
0.07
0.06
0.06
0.07
0.06
0.07
0.06
0.06
0.11
(0.27%)
(2.61%)
—
0.24
Dividend per sh$
0.22
0.21
0.19
0.20
0.17
0.18
0.19
0.18
0.19
0.19
0.26
2.02%
(0.83%)
—
16.82
Div yield (avg)%
23.26
24.60
23.57
21.27
19.34
22.31
23.06
25.74
28.58
31.36
18.79
25.74
23.41
92
24.92
Payout ratio%
36.97
35.39
35.35
32.42
35.14
37.29
36.89
37.71
38.26
37.55
10.17
37.55
36.93
68
0.651
Shares (diluted)B
0.801
0.783
0.854
1.006
1.123
1.128
1.158
1.105
1.258
1.386
0.648
4.30%
6.06%
21
26.63
Buyback yield%
23.40
25.95
27.86
26.01
24.09
25.57
22.73
22.52
20.00
19.66
7.52
22.52
23.75
63
1.469
D/E ratiox
2.404
2.512
2.990
3.498
3.917
4.451
4.916
5.229
5.321
6.104
0.803
5.229
4.184
22
225.0
Enterprise value$M
379.2
392.4
414.4
451.4
452.5
418.6
421.4
481.0
554.4
626.9
104.6
6.74%
5.88%
17
271.1
LT debt$M
234.0
265.3
297.2
330.6
346.4
383.3
389.9
397.6
410.9
475.1
49.55
6.52%
6.94%
90
Revenue
$524.3M
7.65%
1.00×
Cost of revenue
$338.0M
7.58%
0.99×
Operating expenses
$68.21M
7.77%
1.01×
Property and equipment
16.97%
Goodwill & intangibles
15.29%