70.17
Revenue$M
194.9
195.7
202.5
210.4
211.0
214.7
215.9
223.7
228.9
229.2
72.09
1.67%
1.98%
65
21.75
Revenue growth%
21.76
19.32
17.93
15.15
16.02
19.01
19.02
17.99
19.96
17.38
8.58
19.01
18.50
21
19.69
Gross margin%
29.57
31.19
34.05
35.37
32.52
29.93
29.97
30.19
29.73
31.16
22.39
29.97
30.68
73
6.99
Operating margin%
11.34
11.79
9.19
9.43
6.79
7.92
9.12
6.90
6.71
8.78
2.32
7.92
8.95
34
3.37
Net margin%
14.65
12.47
13.63
12.73
12.20
10.41
10.01
11.76
11.88
10.86
23.71
10.86
12.04
89
20.53
P/E ratio (avg)x
12.39
13.71
13.95
15.42
15.47
17.48
18.89
17.67
18.40
18.44
7.763
18.40
16.47
92
6.926
EV/EBITx
65.37
69.71
80.30
80.55
93.86
91.87
98.98
106.0
125.7
131.4
12.70
106.0
92.87
27
11.82
FCF yield (avg)%
16.00
15.69
15.38
13.30
13.69
13.22
10.39
8.29
9.20
12.08
23.46
10.39
13.26
15
19.48
FCF margin%
23.62
20.66
21.38
21.13
20.07
18.24
16.51
14.54
16.32
18.55
18.92
16.51
19.31
23
1.299
FCF / Net incomex
1.997
2.114
2.028
2.162
2.027
1.910
2.040
2.238
2.460
2.536
1.609
2.238
2.077
59
21.85
ROIC%
24.68
27.27
28.99
31.88
30.56
28.15
27.24
25.48
25.41
27.36
13.41
27.24
27.31
94
20.81
Return on equity%
7.28
7.07
4.97
5.36
7.56
9.66
12.09
10.09
12.32
11.27
8.58
11.27
8.61
78
13.56
Return on assets%
24.55
25.27
25.41
23.55
21.20
22.15
21.59
23.54
24.82
23.52
8.97
23.52
23.55
73
1.18
EPS$
0.72
0.67
0.73
0.71
0.62
0.58
0.57
0.56
0.60
0.60
1.28
(0.42%)
(1.05%)
—
27.11
EPS growth%
3.51
1.02
1.57
3.89
3.96
2.72
4.07
5.52
8.18
8.42
22.01
5.52
3.93
78
3.70
Bookvalue per sh$
1.77
1.78
1.61
1.71
1.58
1.58
1.59
1.55
1.46
1.48
2.49
(1.31%)
(1.45%)
—
3.95
FCF per share$
1.59
1.50
1.49
1.48
1.57
1.37
1.46
1.28
1.37
1.27
3.90
(4.24%)
(2.85%)
—
3.17
Dividend per sh$
2.38
2.26
2.36
2.21
2.25
2.40
2.40
2.68
2.76
2.98
3.18
5.74%
3.25%
—
6.54
Div yield (avg)%
16.57
15.58
16.05
14.08
13.25
12.43
14.11
11.76
14.72
14.58
12.11
14.11
14.34
48
21.06
Payout ratio%
1.85
1.76
1.91
0.40
0.40
2.10
3.60
5.15
5.75
6.48
8.38
5.15
2.01
29
39.00
Shares (diluted)M
36.53
36.31
39.07
35.05
34.28
37.68
37.88
38.49
38.64
39.00
40.61
2.61%
0.18%
63
2.44
Buyback yield%
12.36
13.86
11.98
12.58
12.45
12.43
13.01
13.96
12.88
14.53
7.48
13.01
12.73
83
1.649
D/E ratiox
2.394
2.771
3.057
3.050
3.347
3.950
4.268
4.940
5.483
5.688
1.223
4.940
3.648
23
198.4
Enterprise value$M
109.6
103.1
100.0
90.67
97.44
87.85
83.43
92.30
100.0
97.23
125.7
(0.04%)
(1.72%)
91
253.9
LT debt$M
325.9
351.9
358.8
413.3
413.6
402.7
452.5
456.9
500.0
537.9
130.9
5.40%
5.75%
40
Revenue
$229.2M
1.98%
1.00×
Cost of revenue
$133.6M
2.09%
1.01×
Operating expenses
$31.24M
1.21%
0.93×
Property and equipment
17.21%