78.75
Revenue$M
232.7
235.3
238.6
244.8
249.1
263.4
271.3
285.3
290.2
84.37
85.79
3.46%
2.78%
44
24.87
Revenue growth%
32.14
30.73
28.38
28.30
26.29
27.08
25.36
22.79
22.74
12.69
7.71
25.36
27.69
68
2.68
Gross margin%
22.65
23.77
21.99
20.35
19.86
19.57
19.60
16.92
17.53
28.37
28.18
19.57
20.10
61
19.78
Operating margin%
14.22
13.16
11.67
13.80
16.42
18.08
18.25
15.66
13.98
18.01
21.44
16.42
14.10
59
7.02
Net margin%
15.45
12.83
14.10
16.01
15.95
17.51
17.37
17.62
15.61
5.82
24.63
17.37
15.98
89
22.08
P/E ratio (avg)x
18.01
17.90
16.38
16.64
15.61
16.42
16.39
14.67
14.35
13.74
30.40
15.61
16.41
81
16.86
EV/EBITx
45.96
49.20
50.36
57.34
57.37
61.99
62.02
72.57
70.13
23.45
27.93
62.02
57.35
48
6.09
FCF yield (avg)%
35.35
34.23
31.85
32.75
30.84
29.18
29.97
30.24
31.78
29.48
16.13
30.24
31.81
35
19.00
FCF margin%
9.93
7.39
8.74
7.32
7.92
7.08
5.93
5.02
6.53
21.52
29.03
6.53
7.33
28
0.743
FCF / Net incomex
0.435
0.461
0.414
0.383
0.359
0.358
0.357
0.351
0.355
1.772
0.407
0.357
0.371
8
8.83
ROIC%
16.78
15.44
15.21
15.99
14.24
12.70
13.39
15.32
14.30
21.81
13.26
14.24
15.26
40
2.54
Return on equity%
0.40
0.40
0.40
0.40
2.21
1.94
2.50
3.02
4.78
6.18
28.34
2.50
2.07
81
10.31
Return on assets%
15.54
14.54
14.33
12.57
11.70
13.01
13.03
10.90
11.95
6.12
3.28
11.95
13.02
71
1.89
EPS$
2.75
2.71
3.13
3.53
4.18
4.62
4.93
5.07
5.23
2.06
2.37
8.18%
9.48%
—
29.62
EPS growth%
18.04
15.45
15.01
12.16
14.48
16.49
17.53
20.51
21.46
26.47
27.70
17.53
15.97
26
0.99
Bookvalue per sh$
2.32
2.52
2.74
2.74
2.63
2.70
3.16
3.49
3.95
1.51
1.95
7.60%
6.90%
—
1.50
FCF per share$
0.39
0.41
0.47
0.51
0.50
0.57
0.63
0.72
0.83
1.60
1.33
9.98%
9.73%
—
0.67
Dividend per sh$
1.14
1.25
1.16
1.20
1.29
1.11
1.19
1.24
1.09
2.08
1.12
(1.81%)
(3.30%)
—
25.65
Div yield (avg)%
16.90
14.54
12.37
12.68
11.81
13.87
13.46
13.72
14.11
19.22
27.98
13.72
13.80
83
25.57
Payout ratio%
12.00
12.18
13.96
16.56
19.16
22.10
21.44
18.90
18.94
4.73
28.02
19.16
17.73
82
68.38
Shares (diluted)M
66.35
59.54
58.05
53.94
52.53
45.35
41.19
35.67
30.69
68.23
67.14
(10.67%)
(6.50%)
15
27.57
Buyback yield%
1.26
2.76
3.93
4.50
4.91
7.22
6.22
5.46
4.83
2.79
18.34
5.46
4.67
89
1.782
D/E ratiox
0.793
0.899
1.061
1.193
1.271
1.315
1.513
1.576
1.768
1.211
0.796
1.513
1.232
56
150.5
Enterprise value$M
73.45
73.27
70.27
64.44
62.43
65.33
66.78
62.94
65.84
205.2
85.57
0.43%
(2.17%)
26
15.36
LT debt$M
114.7
115.6
119.3
119.7
119.6
123.9
136.2
139.0
166.6
101.8
256.0
6.84%
4.30%
84
Revenue
$290.2M
2.78%
1.00×
Cost of revenue
$154.7M
2.63%
0.98×
Operating expenses
$45.17M
3.63%
1.09×
Property and equipment
16.20%
Spread over hurdle
81.14%