76.78
Revenue$M
104.1
112.3
118.3
126.9
134.9
141.2
146.4
155.9
161.8
170.7
81.35
4.82%
5.62%
15
15.45
Revenue growth%
13.62
14.56
12.11
12.63
11.94
11.05
10.77
13.18
13.81
16.13
7.83
13.18
12.90
52
29.87
Gross margin%
29.40
28.35
31.13
31.34
29.96
29.81
27.02
25.15
25.23
23.45
23.04
25.23
28.88
38
25.72
Operating margin%
34.03
32.99
31.85
34.46
31.70
30.26
30.06
29.35
29.61
31.61
17.32
30.06
31.66
34
23.10
Net margin%
17.30
16.38
17.90
15.44
14.62
12.63
10.25
11.89
14.56
13.72
12.23
12.63
14.59
45
35.04
P/E ratio (avg)x
16.48
16.96
18.59
17.38
17.89
18.15
17.51
18.96
18.39
20.44
34.07
18.39
18.02
50
15.66
EV/EBITx
20.58
20.18
19.26
19.33
16.72
17.66
15.36
15.69
16.55
15.71
13.35
15.71
17.19
85
4.40
FCF yield (avg)%
21.80
19.04
20.19
20.21
19.98
21.34
21.50
20.69
22.75
21.97
18.64
21.50
21.02
38
23.73
FCF margin%
4.93
4.41
7.33
5.18
4.44
3.31
3.22
0.40
1.41
3.45
27.09
3.22
3.93
50
1.140
FCF / Net incomex
0.936
1.127
1.326
1.459
1.596
1.642
1.780
1.941
2.194
2.206
0.267
1.941
1.619
81
7.25
ROIC%
14.96
16.73
16.32
17.11
17.20
16.67
14.57
14.13
11.86
10.22
9.12
14.13
15.64
84
23.11
Return on equity%
23.17
22.89
21.62
22.07
23.31
21.33
19.27
16.88
16.71
16.24
17.39
16.88
21.47
80
8.97
Return on assets%
6.38
4.89
6.25
3.73
4.97
7.47
5.04
2.86
4.41
2.67
20.65
4.41
4.93
31
0.01
EPS$
0.10
0.10
0.12
0.12
0.12
0.11
0.13
0.15
0.15
0.15
0.01
4.90%
5.10%
—
12.91
EPS growth%
15.48
16.33
16.23
17.44
15.25
16.57
14.70
13.82
12.63
12.86
7.04
13.82
15.36
88
0.06
Bookvalue per sh$
0.01
0.01
0.01
0.02
0.01
0.02
0.01
0.01
0.01
0.02
0.06
2.89%
2.05%
—
0.06
FCF per share$
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.05
6.44%
4.44%
—
0.06
Dividend per sh$
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
3.60%
4.58%
—
17.51
Div yield (avg)%
7.43
7.92
6.80
6.53
6.33
5.06
4.57
4.57
5.15
3.60
16.83
4.57
5.74
11
6.98
Payout ratio%
22.89
23.11
24.31
23.00
23.98
24.24
21.74
23.82
24.90
24.71
21.79
24.24
23.90
51
0.751
Shares (diluted)B
0.856
0.836
0.833
0.942
0.923
0.978
0.957
0.992
1.125
1.203
0.740
5.43%
2.68%
42
27.96
Buyback yield%
16.63
19.40
18.31
17.85
19.58
19.64
19.32
17.24
18.02
15.30
12.88
18.02
18.17
36
0.836
D/E ratiox
0.927
1.045
1.260
1.283
1.418
1.459
1.512
1.653
1.969
2.238
1.334
1.653
1.439
63
21.15
Enterprise value$M
124.3
126.0
126.1
126.3
146.1
177.7
207.0
246.4
294.5
340.1
43.97
18.42%
11.92%
66
16.74
LT debt$M
173.2
192.8
224.7
211.8
211.8
241.5
279.9
266.0
275.4
298.7
153.4
7.12%
5.53%
66
Revenue
$170.7M
5.62%
1.00×
Cost of revenue
$104.4M
5.66%
1.00×
Operating expenses
$38.27M
5.26%
0.97×