135.4
Revenue$M
166.8
166.7
169.6
174.1
174.9
176.0
179.3
178.2
183.5
145.5
153.2
1.06%
1.36%
44
8.89
Revenue growth%
16.57
18.03
19.97
18.99
20.34
18.36
18.69
17.61
19.59
17.90
28.63
18.69
18.52
18
5.24
Gross margin%
19.96
18.21
15.54
18.21
17.33
15.22
15.23
13.38
13.46
14.07
16.77
15.22
16.43
37
11.61
Operating margin%
23.93
24.63
22.19
24.21
21.37
19.87
22.27
24.94
26.02
22.56
23.53
22.27
23.12
89
16.80
Net margin%
25.98
26.96
25.15
25.08
25.69
23.81
21.94
24.45
26.82
27.27
24.73
24.45
25.42
69
11.15
P/E ratio (avg)x
19.96
22.79
26.30
27.63
29.94
28.60
32.09
35.57
40.36
30.66
11.77
32.09
28.12
67
25.73
EV/EBITx
21.87
22.88
23.95
22.73
23.32
21.99
23.84
24.48
24.21
35.64
15.56
23.84
23.58
32
19.25
FCF yield (avg)%
11.36
10.92
9.57
9.16
7.80
10.14
8.11
7.77
7.52
9.52
23.36
7.80
9.37
81
7.14
FCF margin%
11.44
13.51
14.10
13.87
11.26
12.47
10.80
9.27
10.63
26.81
26.44
10.80
11.35
80
0.351
FCF / Net incomex
0.400
0.394
0.366
0.354
0.367
0.406
0.437
0.422
0.426
1.578
0.659
0.422
0.403
36
13.81
ROIC%
8.08
6.49
3.59
4.30
4.03
2.17
4.83
7.11
8.91
23.42
12.19
4.83
5.66
31
13.00
Return on equity%
15.41
15.03
14.36
11.43
14.33
13.85
12.60
14.23
11.90
26.01
14.46
13.85
14.13
90
23.17
Return on assets%
13.76
13.53
14.33
16.37
15.97
14.30
13.37
15.30
17.59
8.36
29.43
15.30
14.31
53
0.40
EPS$
0.12
0.12
0.13
0.13
0.13
0.12
0.11
0.10
0.11
0.44
0.48
(3.12%)
(1.02%)
—
11.34
EPS growth%
20.59
19.56
16.89
15.61
17.78
20.13
20.22
19.49
16.85
14.07
17.15
19.49
19.53
36
0.35
Bookvalue per sh$
0.28
0.29
0.30
0.28
0.28
0.26
0.24
0.23
0.25
0.28
0.14
(2.04%)
(0.90%)
—
0.26
FCF per share$
0.31
0.27
0.26
0.25
0.23
0.21
0.18
0.18
0.17
0.32
0.39
(6.82%)
(6.44%)
—
0.42
Dividend per sh$
0.27
0.29
0.29
0.26
0.25
0.22
0.21
0.21
0.23
0.20
0.40
(2.52%)
(1.04%)
—
18.57
Div yield (avg)%
1.70
3.97
3.25
0.51
3.33
3.64
3.01
3.84
1.87
27.83
29.25
3.33
3.13
63
21.78
Payout ratio%
6.98
7.62
6.43
4.49
5.66
2.96
2.69
4.29
2.89
9.19
29.64
2.96
5.07
84
197.3
Shares (diluted)M
162.5
167.2
164.0
165.9
140.5
134.0
115.5
110.3
95.84
195.2
200.7
(10.40%)
(6.28%)
49
12.85
Buyback yield%
25.09
25.50
28.48
30.85
28.41
26.47
24.87
22.09
24.73
5.57
20.42
24.87
25.38
92
0.411
D/E ratiox
2.332
2.494
2.457
2.354
2.487
2.742
2.786
2.817
2.718
1.637
1.776
2.742
2.490
39
32.28
Enterprise value$M
124.1
139.0
134.3
128.5
123.2
122.2
128.2
127.1
122.0
83.35
64.11
(1.03%)
0.76%
43
93.00
LT debt$M
14.59
15.34
16.79
18.69
19.09
20.58
22.66
21.34
23.68
107.2
102.0
4.85%
7.70%
35
Revenue
$183.5M
1.36%
1.00×
Cost of revenue
$115.5M
1.29%
0.99×
Operating expenses
$27.22M
1.57%
1.02×
Property and equipment
14.23%