171.4
Revenue$M
104.4
107.3
110.0
116.5
121.4
126.0
131.6
139.3
146.3
151.3
181.8
4.51%
4.06%
47
20.59
Revenue growth%
28.35
29.13
26.59
23.93
22.34
21.76
23.09
23.89
26.85
24.80
11.97
23.89
24.37
13
6.34
Gross margin%
16.18
15.54
16.16
13.28
11.22
13.49
11.12
9.23
6.70
9.69
27.65
9.69
12.25
22
4.73
Operating margin%
13.30
11.72
9.09
9.06
9.49
7.50
6.04
7.40
7.94
6.35
21.25
7.40
8.50
17
12.50
Net margin%
20.50
18.43
18.84
20.10
20.03
20.56
22.19
20.22
20.89
20.77
10.68
20.77
20.36
68
9.449
P/E ratio (avg)x
26.22
27.83
28.63
27.09
23.03
19.77
16.89
14.72
12.63
13.00
31.25
14.72
21.40
11
18.60
EV/EBITx
41.76
40.23
45.51
48.30
48.08
52.11
58.92
63.64
65.16
77.37
24.97
63.64
50.20
37
11.06
FCF yield (avg)%
7.98
9.34
10.28
9.62
8.46
9.19
8.88
9.38
8.97
6.15
24.84
8.97
9.08
65
11.17
FCF margin%
5.11
2.86
2.77
5.07
2.63
2.33
3.53
0.72
0.40
0.55
11.07
0.72
2.70
23
0.131
FCF / Net incomex
0.342
0.361
0.352
0.370
0.356
0.354
0.323
0.323
0.341
0.317
0.255
0.323
0.347
11
2.71
ROIC%
1.94
0.40
1.02
0.40
0.99
3.22
1.14
1.31
0.40
0.40
21.90
1.14
1.00
68
24.86
Return on equity%
14.42
11.91
12.09
11.12
12.17
10.69
12.43
10.89
13.84
16.53
5.47
12.43
12.13
10
7.19
Return on assets%
15.58
16.64
15.61
12.84
14.99
14.84
15.45
16.32
17.30
15.93
15.77
15.93
15.59
92
0.63
EPS$
0.29
0.34
0.40
0.46
0.54
0.63
0.75
0.77
0.79
0.91
0.66
10.86%
13.60%
—
12.01
EPS growth%
20.86
21.26
23.39
23.82
23.98
21.50
19.96
21.69
19.66
20.13
10.90
20.13
21.38
16
0.72
Bookvalue per sh$
1.67
1.92
2.11
2.43
2.61
2.79
3.11
3.47
4.04
4.58
0.61
11.91%
12.53%
—
0.24
FCF per share$
1.24
1.14
1.19
1.08
1.04
1.03
0.93
0.97
1.05
1.20
0.80
2.86%
0.70%
—
1.35
Dividend per sh$
1.02
1.01
0.99
1.08
1.10
0.99
0.93
1.04
0.98
1.03
0.37
(1.26%)
(0.91%)
—
19.32
Div yield (avg)%
4.90
3.38
1.29
1.71
0.40
1.07
1.37
2.26
0.40
0.40
22.49
1.07
1.33
17
5.02
Payout ratio%
30.23
29.19
27.45
29.96
27.65
28.90
27.46
29.57
29.40
26.81
2.80
28.90
29.05
47
37.19
Shares (diluted)M
25.18
27.35
29.47
26.88
26.50
28.70
31.86
33.63
31.26
34.08
37.59
5.16%
1.76%
42
21.93
Buyback yield%
18.39
17.22
14.59
12.06
9.45
9.53
9.06
9.70
9.34
10.29
18.47
9.53
9.99
30
0.313
D/E ratiox
0.657
0.666
0.682
0.814
0.907
0.973
1.029
0.994
1.009
1.164
1.099
1.009
0.940
32
109.4
Enterprise value$M
40.34
42.23
41.15
41.97
46.75
45.71
47.95
50.68
53.84
57.98
70.05
4.40%
4.25%
79
147.7
LT debt$M
116.6
108.2
101.9
102.9
102.0
106.6
108.7
97.37
94.13
100.3
35.49
(0.32%)
(1.82%)
43
Revenue
$151.3M
4.06%
1.00×
Cost of revenue
$79.07M
3.95%
0.99×
Operating expenses
$32.56M
4.14%
1.01×
Property and equipment
18.10%
Goodwill & intangibles
15.65%