82.69
Revenue$M
153.7
157.7
159.8
162.2
167.2
171.2
175.6
174.5
176.3
178.5
90.64
1.31%
1.83%
57
15.98
Revenue growth%
3.32
5.79
6.04
3.96
6.49
7.30
8.45
10.88
11.91
13.54
15.93
10.88
6.90
11
2.86
Gross margin%
27.50
26.22
26.71
28.10
30.61
29.58
32.11
30.64
31.18
31.20
13.35
31.18
30.10
25
25.27
Operating margin%
10.90
11.72
12.60
13.46
13.10
13.53
15.86
13.48
11.26
14.18
10.31
13.53
13.28
53
25.90
Net margin%
13.25
12.88
13.42
16.20
19.08
18.79
16.54
18.30
18.13
17.13
6.67
18.13
16.84
58
23.60
P/E ratio (avg)x
5.502
4.903
5.373
5.573
6.198
6.035
5.568
5.711
5.104
4.720
23.20
5.568
5.535
15
35.06
EV/EBITx
37.88
39.70
43.11
45.59
46.20
45.13
48.44
47.14
52.76
52.54
16.59
48.44
45.90
27
9.84
FCF yield (avg)%
31.68
33.09
33.86
32.14
31.75
32.26
31.13
33.29
32.66
34.55
5.85
32.66
32.46
90
15.99
FCF margin%
31.54
34.34
33.56
31.90
30.56
29.46
32.14
35.06
32.22
31.56
19.15
32.14
32.02
85
1.347
FCF / Net incomex
1.294
1.304
1.268
1.221
1.209
1.270
1.286
1.159
1.048
1.107
0.541
1.159
1.244
37
5.92
ROIC%
28.05
30.47
32.07
33.23
34.37
36.08
33.49
34.13
34.48
35.59
6.63
34.48
33.81
8
19.80
Return on equity%
20.89
19.90
21.53
22.72
24.20
25.80
24.78
22.28
21.21
21.90
24.85
22.28
22.09
91
29.96
Return on assets%
24.39
21.52
21.86
20.73
18.94
21.50
20.00
22.99
25.91
28.76
19.13
22.99
21.69
69
0.41
EPS$
0.49
0.54
0.54
0.50
0.49
0.53
0.58
0.64
0.56
0.56
0.44
2.54%
1.17%
—
17.91
EPS growth%
23.28
23.61
22.92
24.50
25.97
26.02
26.01
26.30
26.69
25.93
27.24
26.02
25.95
8
0.19
Bookvalue per sh$
0.10
0.09
0.09
0.08
0.09
0.10
0.09
0.09
0.10
0.09
0.34
0.59%
0.27%
—
0.17
FCF per share$
0.44
0.45
0.52
0.54
0.52
0.50
0.59
0.69
0.67
0.78
0.21
8.29%
6.23%
—
0.34
Dividend per sh$
0.73
0.71
0.79
0.76
0.74
0.75
0.87
0.94
0.97
1.00
0.64
6.21%
4.28%
—
2.16
Div yield (avg)%
14.36
17.29
20.01
21.22
19.52
16.89
19.18
17.45
18.95
19.33
23.05
18.95
19.06
18
12.17
Payout ratio%
6.76
8.43
10.73
11.15
12.97
14.70
12.76
12.31
11.94
10.71
28.25
12.31
11.54
71
133.6
Shares (diluted)M
145.1
139.0
128.0
121.2
128.9
119.4
112.0
112.1
120.3
111.4
140.0
(2.88%)
(1.89%)
14
13.90
Buyback yield%
10.61
8.36
8.07
7.96
10.56
7.91
6.91
6.06
3.79
3.73
5.58
6.06
7.93
53
0.601
D/E ratiox
0.660
0.675
0.644
0.644
0.580
0.592
0.626
0.605
0.577
0.534
0.875
0.592
0.616
74
105.1
Enterprise value$M
69.20
75.06
82.25
92.26
102.1
105.0
118.2
132.0
124.5
141.4
114.1
6.73%
7.46%
61
138.4
LT debt$M
123.3
111.4
116.5
102.9
107.3
110.5
120.6
126.6
128.2
131.8
138.3
4.20%
(0.40%)
13
Revenue
$178.5M
1.83%
1.00×
Cost of revenue
$116.1M
1.56%
0.97×
Operating expenses
$20.55M
2.51%
1.07×
Property and equipment
17.88%