154.6
Revenue$M
232.2
247.8
269.3
294.8
323.1
347.7
377.3
415.2
453.9
495.8
168.4
8.95%
8.76%
61
10.82
Revenue growth%
13.99
13.24
10.54
8.02
5.31
2.73
4.33
6.92
5.38
3.73
9.11
4.33
6.15
55
9.19
Gross margin%
13.02
11.41
13.32
12.99
15.91
17.92
15.23
12.83
15.72
12.95
26.42
15.23
13.17
15
23.36
Operating margin%
9.73
9.92
9.81
7.89
7.33
5.71
7.77
10.15
8.67
9.42
20.49
8.67
9.04
5
24.73
Net margin%
7.20
4.77
4.91
2.21
1.13
2.49
1.71
0.40
0.42
0.40
3.67
0.42
1.96
61
28.51
P/E ratio (avg)x
42.39
42.71
49.18
58.21
57.15
55.40
58.42
57.96
68.00
67.24
29.51
58.42
57.55
51
21.07
EV/EBITx
58.77
61.43
68.72
82.01
80.53
88.65
86.31
89.12
103.5
121.6
13.48
89.12
84.16
17
7.16
FCF yield (avg)%
9.55
10.87
10.17
9.24
11.59
11.90
9.11
11.91
14.06
16.50
29.00
11.91
11.23
92
5.49
FCF margin%
25.18
22.91
21.35
22.14
20.72
19.71
19.69
18.52
20.57
17.69
2.33
19.69
20.64
93
1.164
FCF / Net incomex
2.502
2.672
2.720
2.805
2.798
3.244
3.647
4.022
4.120
4.569
1.032
4.022
3.024
23
16.00
ROIC%
8.52
6.29
5.89
4.64
5.55
3.12
0.93
0.40
0.40
3.01
25.61
0.93
3.88
73
13.60
Return on equity%
0.40
2.32
0.40
1.49
4.17
4.73
2.59
2.50
1.07
0.40
9.84
2.50
1.90
65
3.83
Return on assets%
8.45
11.39
10.63
13.55
13.22
13.69
13.44
16.01
16.74
17.04
26.36
16.01
13.50
91
0.39
EPS$
0.19
0.19
0.18
0.18
0.20
0.22
0.21
0.21
0.21
0.23
0.43
2.94%
1.57%
—
9.30
EPS growth%
13.56
14.22
11.32
9.28
6.53
4.03
5.68
6.47
9.31
7.76
5.33
6.47
8.52
75
0.45
Bookvalue per sh$
0.64
0.64
0.69
0.70
0.72
0.83
0.79
0.83
0.80
0.93
0.56
5.09%
3.43%
—
0.71
FCF per share$
0.47
0.42
0.45
0.47
0.50
0.45
0.44
0.46
0.40
0.41
0.18
(3.72%)
(2.41%)
—
0.19
Dividend per sh$
0.46
0.41
0.44
0.48
0.44
0.41
0.42
0.42
0.43
0.41
0.28
(1.43%)
(1.22%)
—
27.16
Div yield (avg)%
20.60
23.20
25.94
23.70
23.69
21.40
21.44
22.30
20.56
18.08
28.98
21.40
21.87
50
13.19
Payout ratio%
18.65
21.07
21.89
21.00
19.05
20.46
22.64
25.04
22.14
23.75
12.19
22.64
21.48
71
370.2
Shares (diluted)M
259.5
230.3
209.9
188.3
171.8
154.2
156.5
155.0
146.1
124.1
361.0
(6.30%)
(7.79%)
57
11.10
Buyback yield%
2.90
0.64
0.92
0.40
1.07
0.40
0.40
0.40
0.40
0.60
3.03
0.40
0.50
42
1.077
D/E ratiox
0.614
0.613
0.704
0.709
0.788
0.741
0.724
0.743
0.792
0.895
0.496
0.743
0.732
30
100.4
Enterprise value$M
292.4
315.9
304.1
329.2
311.6
300.5
295.3
316.3
286.8
259.4
329.7
(3.60%)
(0.45%)
79
187.8
LT debt$M
131.6
153.8
160.0
175.3
177.0
176.9
190.9
219.0
231.7
246.7
158.4
6.86%
6.52%
92
Revenue
$495.8M
8.76%
1.00×
Cost of revenue
$347.1M
8.76%
1.00×
Operating expenses
$109.4M
9.06%
1.03×
Property and equipment
17.51%