27.25
Revenue$M
163.8
164.4
165.7
164.0
166.9
164.2
162.4
162.8
162.0
166.9
28.54
—
0.28%
78
22.25
Revenue growth%
8.31
6.79
7.95
6.63
4.80
4.96
4.75
6.54
7.34
4.41
22.98
4.96
6.58
64
10.81
Gross margin%
22.15
19.73
20.25
19.63
21.57
24.48
26.23
24.79
24.40
24.18
5.63
24.48
23.16
48
28.13
Operating margin%
18.63
20.92
19.30
17.78
17.35
17.00
18.54
19.24
17.28
17.60
7.32
17.60
18.16
55
6.17
Net margin%
21.68
23.61
25.69
26.24
27.15
29.85
31.30
32.11
34.98
32.89
21.82
32.11
28.50
5
32.21
P/E ratio (avg)x
45.10
51.67
56.63
62.37
64.24
68.35
68.06
79.84
92.67
98.80
25.31
79.84
66.15
87
26.76
EV/EBITx
21.14
21.22
19.39
20.94
20.30
20.45
20.38
20.74
19.62
19.27
17.87
20.38
20.42
11
13.32
FCF yield (avg)%
13.48
13.49
15.05
15.24
13.21
14.22
14.49
13.86
14.95
14.00
15.57
14.22
14.11
33
6.89
FCF margin%
5.59
8.18
6.15
7.50
6.66
6.18
8.28
9.89
8.96
10.10
17.36
8.96
7.84
22
0.509
FCF / Net incomex
0.269
0.248
0.227
0.208
0.184
0.169
0.178
0.183
0.196
0.185
1.504
0.183
0.191
65
26.24
ROIC%
21.00
23.58
22.86
22.41
21.22
23.75
21.32
24.31
27.21
27.03
20.21
24.31
23.22
23
15.52
Return on equity%
13.43
12.72
10.58
7.62
4.91
5.49
5.23
2.94
5.78
7.71
4.76
5.49
6.70
82
29.70
Return on assets%
19.17
18.70
16.72
15.94
13.96
12.33
14.99
17.05
15.83
13.56
27.80
14.99
15.89
55
0.17
EPS$
0.09
0.08
0.08
0.08
0.08
0.07
0.08
0.07
0.06
0.07
0.18
(2.65%)
(2.63%)
—
28.99
EPS growth%
2.81
4.19
2.99
5.60
3.09
3.83
6.81
7.81
8.95
8.04
4.65
7.81
4.89
68
0.12
Bookvalue per sh$
0.10
0.11
0.10
0.10
0.10
0.11
0.11
0.12
0.11
0.10
0.15
0.71%
(0.66%)
—
0.04
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.05
(10.47%)
(6.47%)
—
0.16
Dividend per sh$
0.13
0.13
0.14
0.15
0.14
0.15
0.16
0.14
0.13
0.14
0.16
(0.23%)
1.26%
—
26.10
Div yield (avg)%
32.28
35.04
35.58
37.07
37.63
37.42
35.61
37.12
37.15
38.68
22.91
37.15
37.10
67
21.95
Payout ratio%
12.54
10.10
12.53
10.70
13.42
13.61
11.33
10.22
12.20
13.98
3.36
12.20
12.37
69
0.769
Shares (diluted)B
0.771
0.832
0.833
0.883
0.943
0.981
1.066
1.226
1.158
1.174
0.751
4.48%
3.59%
42
5.62
Buyback yield%
10.42
9.28
10.33
10.71
9.23
6.90
5.38
3.70
0.70
0.40
5.07
3.70
8.07
82
1.443
D/E ratiox
2.032
2.159
2.183
2.485
2.637
2.859
2.837
2.710
2.678
3.050
0.758
2.837
2.658
94
122.7
Enterprise value$M
48.70
50.23
47.93
56.00
62.72
70.31
67.19
68.24
71.69
77.19
129.5
4.24%
4.18%
31
100.2
LT debt$M
170.6
166.8
181.4
188.0
200.4
216.3
235.7
280.4
305.4
355.8
10.99
12.17%
8.26%
37
Revenue
$166.9M
0.28%
1.00×
Cost of revenue
$72.63M
0.44%
1.02×
Operating expenses
$41.98M
0.22%
0.99×
Property and equipment
14.77%
Spread over hurdle
16.82%