129.2
Revenue$M
113.4
124.3
136.9
150.5
167.0
183.2
197.5
218.6
242.7
270.2
141.7
10.10%
10.22%
25
6.68
Revenue growth%
21.06
21.25
23.35
26.01
25.72
23.55
23.87
25.49
28.24
29.66
28.82
25.49
24.68
32
19.64
Gross margin%
4.28
1.33
1.88
0.40
0.40
0.40
2.53
2.94
3.43
5.59
7.07
2.94
2.21
71
15.45
Operating margin%
24.77
26.07
27.16
24.40
21.82
23.24
20.59
17.62
17.57
16.41
7.36
17.62
22.53
23
15.48
Net margin%
20.92
18.62
20.40
22.40
21.91
20.77
20.55
23.47
22.12
19.97
14.21
20.77
20.84
40
20.10
P/E ratio (avg)x
13.20
13.25
14.14
13.82
13.70
14.60
14.20
14.26
14.30
15.83
19.99
14.30
14.17
17
14.18
EV/EBITx
10.65
10.31
11.42
10.44
11.17
12.05
11.02
9.727
9.596
10.28
26.73
10.28
10.54
18
16.35
FCF yield (avg)%
22.06
21.30
21.13
21.23
23.61
23.11
23.05
23.16
20.99
21.29
18.99
23.05
21.68
68
4.94
FCF margin%
26.30
27.25
28.82
26.44
28.14
25.15
24.07
24.55
24.29
23.59
3.42
24.29
25.72
25
0.224
FCF / Net incomex
0.855
0.896
0.935
1.006
1.043
1.010
1.006
0.985
0.958
1.026
0.717
1.006
0.996
54
24.12
ROIC%
17.82
16.82
17.77
17.24
14.34
15.29
15.36
16.05
17.71
15.78
17.11
15.78
16.44
37
19.29
Return on equity%
8.16
7.16
9.52
6.69
4.63
7.60
5.68
6.00
4.51
1.63
6.80
5.68
6.34
32
26.74
Return on assets%
0.40
3.08
5.06
5.34
6.22
8.97
9.04
7.75
7.36
9.10
12.77
8.97
6.79
48
0.16
EPS$
0.15
0.16
0.15
0.17
0.21
0.21
0.25
0.30
0.30
0.29
0.16
7.04%
6.56%
—
5.36
EPS growth%
21.75
22.91
25.50
25.15
22.95
21.23
22.58
21.27
22.61
23.52
9.37
22.58
22.76
76
0.06
Bookvalue per sh$
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.25
0.08%
(2.59%)
—
0.21
FCF per share$
0.09
0.10
0.10
0.11
0.11
0.10
0.10
0.10
0.09
0.10
0.10
(1.95%)
(0.59%)
—
0.17
Dividend per sh$
0.22
0.24
0.25
0.25
0.25
0.27
0.29
0.29
0.33
0.36
0.07
8.26%
6.42%
—
3.18
Div yield (avg)%
18.02
20.74
21.44
24.40
22.61
23.08
22.58
24.24
22.52
25.10
20.75
23.08
22.60
27
5.43
Payout ratio%
18.71
20.41
20.49
17.64
19.19
17.89
20.01
22.20
24.16
25.63
22.97
22.20
20.21
59
406.6
Shares (diluted)M
273.1
271.1
231.7
239.1
249.5
234.4
209.5
210.5
208.0
179.6
409.8
(6.36%)
(3.46%)
91
25.99
Buyback yield%
27.49
28.98
30.98
29.17
28.34
30.34
27.64
27.91
30.82
29.63
27.45
29.63
29.07
53
0.888
D/E ratiox
1.853
1.959
1.991
2.135
2.472
2.827
3.146
3.320
3.291
3.883
0.748
3.291
2.650
7
315.8
Enterprise value$M
259.1
280.8
333.2
333.8
357.9
409.7
485.9
468.6
476.6
522.3
48.21
7.85%
8.81%
10
319.8
LT debt$M
223.2
226.3
221.3
234.9
228.7
229.2
229.6
262.9
272.9
265.8
168.0
3.05%
3.15%
31
Revenue
$270.2M
10.22%
1.00×
Cost of revenue
$154.7M
9.94%
0.97×
Operating expenses
$66.67M
10.02%
0.98×
Spread over hurdle
(10.84%)