66.12
Revenue$M
95.62
99.64
99.37
103.3
106.5
109.7
111.2
115.3
116.2
118.2
70.23
2.10%
2.47%
42
9.17
Revenue growth%
12.48
12.90
10.22
11.72
11.65
10.26
10.08
7.83
7.51
9.59
27.73
9.59
10.24
10
20.26
Gross margin%
22.63
25.24
25.80
25.35
25.68
27.34
29.80
28.75
30.56
29.71
21.16
29.71
26.57
23
5.77
Operating margin%
21.34
19.21
19.78
17.40
17.35
16.52
19.19
21.25
20.83
20.99
13.35
20.83
19.49
51
11.10
Net margin%
3.34
5.79
6.68
9.24
9.24
9.47
8.21
6.80
7.02
8.76
7.28
8.21
7.61
40
33.21
P/E ratio (avg)x
37.48
41.75
43.62
52.03
52.29
58.58
64.72
64.91
67.04
79.23
14.88
64.91
55.44
73
10.79
EV/EBITx
12.23
13.45
13.94
13.96
14.74
17.10
18.51
19.52
19.23
18.88
11.80
18.88
15.92
38
17.13
FCF yield (avg)%
5.89
7.12
7.19
10.17
8.36
10.67
12.45
13.77
16.74
17.14
14.66
13.77
10.42
10
11.31
FCF margin%
20.74
21.17
18.80
19.22
20.89
20.55
20.42
17.74
15.12
15.45
23.67
17.74
19.82
35
1.597
FCF / Net incomex
0.200
0.196
0.226
0.254
0.259
0.251
0.246
0.291
0.324
0.331
1.148
0.291
0.252
73
12.32
ROIC%
26.71
29.59
28.57
26.98
26.40
28.04
29.95
31.38
34.25
31.73
20.31
31.38
29.08
47
8.64
Return on equity%
7.36
6.93
8.29
10.58
11.94
12.96
13.51
12.15
9.78
10.52
23.53
12.15
10.55
19
26.19
Return on assets%
7.16
5.07
7.01
7.59
5.93
6.11
3.71
2.99
4.28
3.47
23.49
3.71
5.50
70
0.60
EPS$
0.87
0.80
0.86
0.86
0.82
0.78
0.74
0.82
0.79
0.87
0.64
0.99%
(0.51%)
—
12.18
EPS growth%
4.11
5.00
3.96
3.68
4.52
6.85
9.36
8.79
10.02
11.33
29.70
9.36
5.92
72
0.21
Bookvalue per sh$
0.50
0.45
0.47
0.45
0.42
0.45
0.46
0.42
0.37
0.41
0.70
(0.39%)
(1.69%)
—
0.89
FCF per share$
0.87
0.84
0.87
0.84
0.74
0.79
0.78
0.79
0.84
0.76
0.84
0.48%
(0.78%)
—
1.25
Dividend per sh$
0.41
0.49
0.58
0.67
0.77
0.82
0.91
0.99
1.04
1.18
0.25
8.99%
11.25%
—
24.73
Div yield (avg)%
3.33
4.99
5.21
7.92
6.97
7.23
7.32
4.51
5.41
7.59
28.81
7.23
6.19
22
19.29
Payout ratio%
15.20
16.87
18.13
20.72
17.98
16.12
16.37
17.53
18.78
15.81
4.35
16.37
17.20
60
52.33
Shares (diluted)M
40.52
41.44
45.97
41.57
46.34
49.64
50.51
46.13
42.34
46.04
53.59
(0.13%)
0.66%
27
13.98
Buyback yield%
12.60
14.60
12.82
12.14
12.46
13.29
15.94
13.87
13.65
12.65
28.10
13.65
13.05
27
0.123
D/E ratiox
1.150
1.038
0.915
0.848
0.803
0.748
0.735
0.732
0.811
0.759
1.392
0.748
0.807
87
105.4
Enterprise value$M
123.0
126.4
116.6
123.0
122.6
126.4
143.3
164.4
152.7
174.1
133.1
7.27%
4.43%
92
138.4
LT debt$M
200.0
231.3
231.8
239.5
233.4
258.9
264.6
244.8
262.5
265.3
124.9
2.60%
2.88%
48
Revenue
$118.2M
2.47%
1.00×
Cost of revenue
$65.47M
2.18%
0.97×
Operating expenses
$29.05M
2.61%
1.01×
Property and equipment
19.72%