115.0
Revenue$M
200.7
209.2
213.9
225.2
236.7
249.0
255.5
266.6
274.8
281.1
121.9
3.50%
3.88%
52
5.53
Revenue growth%
14.06
16.83
18.86
21.62
19.78
16.87
14.97
12.31
14.72
16.08
18.15
14.97
16.45
16
8.80
Gross margin%
37.78
39.98
38.02
39.38
36.88
37.69
34.97
37.10
37.12
35.82
4.49
37.10
37.40
24
13.91
Operating margin%
17.91
15.02
14.02
12.10
13.50
10.77
10.26
10.51
13.48
16.19
22.61
10.77
13.49
65
12.39
Net margin%
3.27
3.27
1.34
2.78
1.11
0.40
0.40
2.59
5.56
4.46
17.54
2.59
2.69
90
11.79
P/E ratio (avg)x
10.34
11.64
10.83
10.67
10.04
11.14
10.34
9.399
10.22
11.57
23.61
10.34
10.50
80
19.55
EV/EBITx
27.41
25.59
26.59
25.97
28.23
30.19
31.38
33.72
38.44
39.67
31.24
33.72
29.21
15
22.58
FCF yield (avg)%
0.40
0.40
1.61
2.08
3.48
1.01
3.19
6.13
5.53
7.09
25.28
5.53
2.64
27
18.51
FCF margin%
5.39
5.75
3.09
4.96
6.86
6.77
4.11
4.19
4.56
3.34
15.66
4.19
4.76
66
1.109
FCF / Net incomex
0.951
0.949
0.984
0.922
0.945
0.979
1.041
1.039
0.992
1.124
0.389
1.039
0.981
68
23.57
ROIC%
11.38
11.33
11.70
10.77
7.87
5.41
6.48
6.00
8.24
5.54
24.19
6.00
8.06
17
21.27
Return on equity%
15.21
13.58
14.36
13.97
15.98
18.77
19.84
21.15
19.09
18.27
20.99
19.09
17.13
32
24.12
Return on assets%
12.27
11.44
10.01
12.08
9.14
8.20
10.84
13.50
14.29
16.28
10.64
13.50
11.76
35
0.14
EPS$
0.18
0.17
0.15
0.15
0.13
0.12
0.11
0.10
0.11
0.09
0.15
(6.53%)
(5.93%)
—
9.60
EPS growth%
25.72
26.15
29.03
31.55
33.60
32.12
34.93
34.10
33.63
31.62
18.92
33.63
31.87
22
0.18
Bookvalue per sh$
0.38
0.35
0.38
0.39
0.39
0.37
0.35
0.34
0.31
0.30
0.25
(5.12%)
(1.99%)
—
0.24
FCF per share$
0.45
0.49
0.46
0.47
0.46
0.42
0.39
0.41
0.38
0.38
0.27
(3.70%)
(0.84%)
—
0.15
Dividend per sh$
0.09
0.09
0.09
0.07
0.07
0.08
0.08
0.08
0.08
0.07
0.33
(0.84%)
(3.87%)
—
11.22
Div yield (avg)%
15.59
14.21
11.83
9.60
8.66
11.56
12.58
11.47
9.02
6.87
9.56
11.47
11.52
92
3.57
Payout ratio%
6.03
7.77
5.02
4.67
3.64
2.90
1.66
0.40
0.40
0.40
26.38
0.40
3.27
39
188.9
Shares (diluted)M
154.3
160.0
164.3
171.1
151.1
152.1
144.2
149.2
138.5
151.9
189.7
0.10%
(0.88%)
91
17.32
Buyback yield%
7.39
5.85
4.02
4.26
2.33
3.76
3.77
5.92
6.18
4.30
16.66
4.30
4.28
77
0.292
D/E ratiox
0.130
0.115
0.119
0.112
0.120
0.116
0.114
0.113
0.118
0.130
0.549
0.116
0.117
8
78.99
Enterprise value$M
211.6
230.0
244.0
244.6
289.8
318.0
322.7
346.9
419.0
442.5
69.74
8.83%
9.44%
56
33.10
LT debt$M
32.56
35.15
40.35
40.47
46.49
48.70
54.41
56.64
56.99
55.51
40.24
3.61%
6.40%
61
Revenue
$281.1M
3.88%
1.00×
Cost of revenue
$130.5M
3.94%
1.01×
Operating expenses
$52.54M
3.46%
0.96×
Spread over hurdle
66.88%