125.7
Revenue$M
116.9
124.1
133.4
144.6
153.8
164.2
179.9
193.1
211.8
225.1
131.0
7.91%
7.66%
8
21.50
Revenue growth%
19.80
21.58
22.81
20.39
22.85
24.42
21.99
20.68
23.50
21.80
17.17
21.99
21.90
45
19.93
Gross margin%
15.99
14.32
15.03
17.81
19.03
19.45
19.05
20.11
18.32
18.16
4.34
19.05
18.24
26
17.74
Operating margin%
22.19
21.54
21.46
22.13
22.57
20.34
18.40
19.93
21.61
20.67
28.33
20.34
21.50
22
19.50
Net margin%
10.09
11.11
11.35
14.05
14.30
14.63
14.60
13.17
13.91
14.77
23.59
14.60
13.98
68
7.871
P/E ratio (avg)x
50.37
58.90
64.06
65.55
69.15
80.49
90.33
102.9
110.6
113.9
30.68
102.9
74.82
29
29.38
EV/EBITx
22.22
26.78
32.15
32.79
33.43
35.79
37.49
42.98
49.22
58.38
7.903
42.98
34.61
47
17.17
FCF yield (avg)%
4.94
7.81
5.59
5.48
8.40
8.10
9.15
7.31
9.69
9.16
20.62
9.15
7.95
31
27.31
FCF margin%
16.81
17.98
20.60
19.14
20.69
21.06
19.08
20.09
18.63
17.77
17.36
19.08
19.11
29
0.897
FCF / Net incomex
0.807
0.766
0.848
0.948
0.909
0.863
0.861
0.852
0.857
0.962
1.560
0.861
0.859
69
11.52
ROIC%
26.93
25.09
26.26
25.44
27.59
26.06
24.21
23.08
26.05
25.58
2.58
25.58
25.82
49
17.79
Return on equity%
17.91
16.45
14.73
16.22
14.72
13.55
15.24
17.84
18.33
18.32
5.44
17.84
16.33
13
13.20
Return on assets%
1.94
0.91
1.49
0.40
1.88
3.29
5.35
8.31
9.12
6.68
22.00
6.68
2.61
62
0.11
EPS$
0.21
0.24
0.28
0.32
0.34
0.34
0.41
0.45
0.46
0.46
0.12
5.89%
8.41%
—
27.15
EPS growth%
17.92
20.84
22.52
25.34
22.98
22.82
20.03
19.63
18.47
18.09
14.85
19.63
20.44
67
0.13
Bookvalue per sh$
0.18
0.16
0.17
0.18
0.17
0.17
0.18
0.18
0.19
0.18
0.10
0.20%
(0.59%)
—
0.11
FCF per share$
0.25
0.27
0.32
0.37
0.45
0.54
0.61
0.72
0.83
0.99
0.30
17.21%
16.37%
—
0.31
Dividend per sh$
0.28
0.29
0.31
0.31
0.35
0.40
0.43
0.43
0.50
0.53
0.19
8.70%
8.27%
—
18.37
Div yield (avg)%
4.31
6.47
7.43
7.77
10.10
10.56
11.41
12.94
12.91
14.99
26.93
12.91
10.33
8
8.67
Payout ratio%
12.72
15.24
15.57
16.18
19.10
21.88
22.13
19.82
21.33
20.39
16.77
21.33
19.46
8
320.6
Shares (diluted)M
338.0
358.0
338.4
343.2
392.2
424.5
409.6
418.6
435.3
496.6
313.8
4.84%
4.03%
94
24.15
Buyback yield%
22.12
21.55
21.30
24.08
22.22
24.25
26.77
27.58
26.47
24.36
18.33
26.47
24.16
85
0.607
D/E ratiox
1.143
1.203
1.137
1.115
0.974
0.939
1.019
1.005
0.889
0.874
1.371
0.939
1.012
33
68.53
Enterprise value$M
286.0
275.1
258.6
272.6
317.3
356.1
382.3
450.0
441.4
426.9
199.4
6.11%
3.67%
70
204.4
LT debt$M
18.96
21.14
23.82
26.78
30.35
34.13
33.47
34.79
38.06
37.24
217.0
4.18%
6.23%
46
Revenue
$225.1M
7.66%
1.00×
Cost of revenue
$157.2M
7.72%
1.01×
Operating expenses
$32.61M
7.03%
0.94×
Goodwill & intangibles
17.92%
Spread over hurdle
(1.37%)