243.8
Revenue$M
123.9
130.5
134.6
143.7
150.7
160.6
172.4
178.8
185.3
195.5
259.7
5.33%
5.01%
92
24.24
Revenue growth%
10.63
10.96
13.57
11.05
9.16
6.43
7.83
8.80
7.84
5.94
5.41
7.83
8.98
24
16.47
Gross margin%
14.07
14.56
14.32
16.66
14.89
13.98
16.97
14.70
17.13
17.29
20.65
16.97
14.79
42
18.15
Operating margin%
3.70
3.70
3.69
5.73
4.58
6.38
3.93
6.10
8.31
9.55
26.04
6.38
5.16
44
23.68
Net margin%
3.27
0.98
2.86
2.56
0.61
0.40
0.40
0.40
0.40
0.40
11.07
0.40
0.51
85
18.60
P/E ratio (avg)x
11.59
11.76
10.63
10.81
11.36
11.45
11.51
10.79
10.66
9.592
37.96
10.79
11.09
20
25.28
EV/EBITx
26.40
28.24
26.29
25.89
29.57
29.14
29.05
30.91
30.86
30.99
36.37
30.86
29.09
24
15.49
FCF yield (avg)%
28.85
30.46
32.89
34.14
32.90
33.30
36.12
33.64
34.06
36.86
24.67
34.06
33.47
56
26.99
FCF margin%
13.79
11.53
9.99
9.71
9.61
11.68
9.82
9.64
9.97
8.43
29.62
9.82
9.90
19
0.377
FCF / Net incomex
1.972
2.204
2.208
2.264
2.601
2.829
2.733
2.798
2.629
2.871
1.147
2.798
2.615
38
24.36
ROIC%
4.43
2.13
0.40
0.40
2.61
0.86
1.00
1.45
1.80
3.25
25.49
1.45
1.62
48
22.32
Return on equity%
30.57
28.63
31.26
32.30
32.70
30.83
32.15
33.37
32.99
33.86
15.17
32.99
32.22
87
16.25
Return on assets%
6.93
8.04
9.14
11.51
12.76
14.49
13.51
15.30
17.56
19.29
2.21
15.30
13.14
32
0.28
EPS$
0.26
0.27
0.24
0.25
0.23
0.25
0.27
0.27
0.24
0.26
0.29
2.88%
1.06%
—
3.76
EPS growth%
7.19
7.49
7.54
5.87
6.19
5.64
2.84
2.26
4.05
2.88
21.43
2.88
5.76
91
0.41
Bookvalue per sh$
0.88
0.98
0.92
1.06
1.23
1.40
1.57
1.52
1.44
1.64
0.75
5.89%
7.53%
—
0.15
FCF per share$
0.94
1.08
1.24
1.18
1.20
1.23
1.22
1.20
1.16
1.34
0.80
2.21%
4.77%
—
0.49
Dividend per sh$
1.05
1.21
1.27
1.39
1.63
1.91
2.18
2.52
2.42
2.72
0.18
10.81%
9.72%
—
6.90
Div yield (avg)%
16.82
14.50
17.07
14.78
14.79
15.96
15.84
14.86
15.87
18.04
8.95
15.87
15.86
66
15.33
Payout ratio%
15.06
14.73
13.74
12.75
12.34
13.77
13.77
12.53
9.87
9.59
8.09
12.53
13.25
45
90.48
Shares (diluted)M
68.38
58.74
52.81
45.44
45.38
44.01
47.76
44.29
41.96
44.45
88.45
(0.41%)
(4.12%)
15
5.32
Buyback yield%
14.54
12.21
12.47
11.82
10.27
8.42
10.59
10.39
11.72
9.79
2.93
10.39
11.16
13
0.784
D/E ratiox
0.327
0.375
0.403
0.387
0.432
0.445
0.478
0.484
0.451
0.472
1.766
0.472
0.438
81
119.2
Enterprise value$M
317.6
348.4
353.6
428.1
502.0
573.1
639.3
752.3
770.2
895.4
56.49
12.27%
12.78%
17
248.6
LT debt$M
83.29
87.86
86.63
80.50
85.61
91.88
84.29
88.56
94.66
92.93
49.24
1.65%
1.86%
27
Revenue
$195.5M
5.01%
1.00×
Cost of revenue
$120.2M
4.86%
0.99×
Operating expenses
$47.94M
5.36%
1.03×
Property and equipment
18.03%
Spread over hurdle
(2.19%)