262.9
Revenue$M
245.8
258.1
275.3
297.1
310.7
334.3
355.5
374.5
391.6
423.4
277.0
6.39%
6.02%
79
11.92
Revenue growth%
14.13
11.87
9.39
10.54
10.38
13.06
13.03
15.74
16.70
17.35
19.97
15.74
13.04
30
22.71
Gross margin%
22.57
25.06
23.16
24.84
25.05
26.32
25.91
24.29
23.25
25.84
29.01
25.84
24.95
9
18.86
Operating margin%
13.54
12.99
12.49
13.35
15.03
15.51
16.94
14.59
14.27
12.47
20.12
14.59
13.90
66
12.49
Net margin%
2.28
0.40
0.40
0.40
1.39
0.40
3.21
3.71
3.29
3.20
18.97
3.21
1.84
59
16.10
P/E ratio (avg)x
28.33
27.46
32.35
32.21
37.16
39.64
44.47
48.97
49.16
48.74
19.85
48.74
38.40
82
28.03
EV/EBITx
21.64
22.39
25.39
24.30
22.78
25.21
23.26
25.67
24.77
27.80
8.262
25.21
24.54
58
24.13
FCF yield (avg)%
7.72
5.44
2.73
2.47
4.04
5.17
7.52
4.99
7.71
5.22
13.26
5.22
5.19
35
14.61
FCF margin%
18.27
16.19
13.64
14.28
12.05
11.63
11.40
14.35
14.38
12.12
18.59
12.12
13.96
42
1.685
FCF / Net incomex
2.372
2.247
2.360
2.318
2.442
2.808
2.893
2.892
3.331
3.272
1.251
2.893
2.625
39
20.51
ROIC%
4.53
1.60
0.40
0.40
0.40
0.40
1.09
3.04
2.36
0.40
5.71
1.09
0.74
25
19.79
Return on equity%
22.38
22.59
19.94
17.62
19.96
18.86
17.45
17.93
20.37
22.36
27.80
18.86
19.95
7
2.69
Return on assets%
23.87
21.75
23.93
25.41
28.27
26.66
24.60
24.41
23.76
24.85
11.01
24.60
24.51
57
1.57
EPS$
0.26
0.25
0.25
0.29
0.33
0.37
0.36
0.36
0.36
0.36
1.68
1.66%
2.62%
—
16.43
EPS growth%
20.81
21.27
22.98
21.77
19.59
19.37
17.97
15.88
13.05
14.76
25.04
15.88
19.48
37
1.16
Bookvalue per sh$
0.66
0.72
0.76
0.70
0.62
0.66
0.67
0.60
0.64
0.67
0.42
1.65%
(0.68%)
—
0.93
FCF per share$
0.40
0.45
0.52
0.54
0.62
0.61
0.58
0.57
0.55
0.60
1.35
(0.82%)
4.99%
—
1.29
Dividend per sh$
0.53
0.48
0.44
0.45
0.48
0.44
0.40
0.35
0.34
0.34
0.68
(6.43%)
(5.11%)
—
19.96
Div yield (avg)%
14.11
11.72
12.84
10.09
11.50
12.73
14.40
14.20
12.93
10.80
6.11
12.93
12.79
27
24.13
Payout ratio%
12.62
10.41
8.59
8.18
10.13
9.22
6.35
6.84
6.55
8.30
17.17
6.84
8.45
80
85.37
Shares (diluted)M
99.48
88.83
81.56
82.57
81.29
82.32
76.70
74.00
68.03
72.27
88.16
(2.32%)
(3.49%)
54
11.99
Buyback yield%
2.82
3.46
5.19
8.00
10.23
8.69
8.06
5.47
4.38
3.66
15.28
5.47
5.33
19
0.545
D/E ratiox
1.091
1.156
1.230
1.051
1.038
1.114
1.078
1.073
0.911
0.841
0.212
1.073
1.075
49
66.83
Enterprise value$M
62.90
61.74
60.85
59.43
61.64
66.09
62.77
65.45
75.82
77.71
75.31
4.74%
3.68%
52
213.1
LT debt$M
267.5
252.9
279.8
273.9
249.6
283.6
286.8
277.3
289.7
278.2
192.8
2.20%
0.80%
83
Revenue
$423.4M
6.02%
1.00×
Cost of revenue
$287.0M
6.06%
1.00×
Operating expenses
$95.51M
5.88%
0.99×
Property and equipment
15.68%
Spread over hurdle
(1.05%)