165.5
Revenue$M
163.6
166.4
169.7
171.8
174.0
181.1
181.9
183.7
187.5
190.2
178.8
1.80%
1.76%
19
5.64
Revenue growth%
27.38
29.44
29.65
31.30
29.98
32.05
30.56
28.08
27.97
29.47
7.19
29.47
29.56
71
14.16
Gross margin%
13.26
12.58
10.88
10.15
9.49
10.99
13.42
12.34
9.96
8.14
26.03
10.99
10.94
72
17.75
Operating margin%
23.02
21.81
22.25
22.07
19.48
17.28
18.14
15.70
13.11
13.04
18.56
15.70
18.81
92
29.22
Net margin%
27.07
25.48
28.04
29.65
28.13
25.60
22.96
24.98
24.82
26.21
7.47
24.98
25.90
81
7.814
P/E ratio (avg)x
20.03
20.56
18.66
19.95
21.92
22.10
20.87
21.87
20.92
23.13
18.10
21.87
20.89
85
6.744
EV/EBITx
21.72
21.57
24.77
26.93
29.70
28.16
28.63
29.27
29.89
31.23
33.36
29.27
28.40
82
22.08
FCF yield (avg)%
9.74
11.42
11.15
8.69
11.54
10.11
8.30
9.81
11.08
8.36
20.74
9.81
9.96
35
4.74
FCF margin%
24.81
25.18
27.25
27.24
28.48
29.11
29.77
27.43
24.93
25.34
18.12
27.43
27.25
38
0.768
FCF / Net incomex
1.797
1.685
1.660
1.603
1.457
1.422
1.403
1.392
1.355
1.372
0.983
1.392
1.439
14
9.51
ROIC%
6.67
3.80
6.20
4.87
5.69
6.81
4.19
5.54
5.18
4.81
14.45
5.18
5.36
57
18.77
Return on equity%
15.67
12.74
10.43
9.28
11.09
8.91
7.64
5.72
5.57
6.15
21.60
6.15
9.09
84
25.82
Return on assets%
24.21
25.21
24.44
24.18
23.38
24.03
21.84
21.84
23.30
21.51
21.31
21.84
23.70
51
0.36
EPS$
0.21
0.23
0.25
0.27
0.29
0.35
0.35
0.36
0.43
0.49
0.39
10.95%
8.74%
—
19.49
EPS growth%
10.89
10.09
12.12
11.82
12.88
14.80
15.30
14.40
14.19
14.29
14.03
14.40
13.54
70
0.08
Bookvalue per sh$
0.36
0.34
0.32
0.30
0.26
0.24
0.22
0.19
0.20
0.20
0.56
(5.62%)
(5.52%)
—
0.20
FCF per share$
0.56
0.60
0.60
0.57
0.56
0.54
0.63
0.69
0.72
0.86
0.29
8.76%
5.17%
—
0.24
Dividend per sh$
0.45
0.45
0.44
0.42
0.49
0.56
0.55
0.58
0.64
0.68
0.48
6.99%
5.07%
—
28.55
Div yield (avg)%
0.40
0.40
0.40
2.22
1.10
0.40
0.40
2.88
0.88
2.86
25.26
0.88
0.64
59
11.83
Payout ratio%
20.23
18.05
15.44
14.74
11.91
14.28
15.55
15.09
17.40
15.87
21.00
15.55
15.49
14
66.14
Shares (diluted)M
97.44
97.83
91.76
102.5
112.2
118.2
130.4
146.4
160.6
172.8
66.09
9.02%
5.83%
57
7.01
Buyback yield%
16.39
18.08
16.34
14.00
16.69
17.57
16.11
14.72
12.55
14.22
12.79
14.72
16.22
21
1.609
D/E ratiox
2.388
2.707
2.679
2.960
3.459
3.333
3.642
4.006
3.937
3.779
1.151
3.779
3.396
64
37.60
Enterprise value$M
20.24
20.70
21.08
22.00
24.05
22.54
22.16
23.83
23.30
21.82
93.71
(1.92%)
0.94%
69
149.2
LT debt$M
16.80
17.87
18.45
19.08
18.79
18.96
18.86
17.61
16.57
15.49
10.67
(3.80%)
(1.66%)
44
Revenue
$190.2M
1.76%
1.00×
Cost of revenue
$121.9M
1.61%
0.99×
Operating expenses
$47.12M
2.07%
1.03×
Cash and investments
17.72%