276.6
Revenue$M
166.9
177.6
190.2
205.8
220.5
232.3
241.2
250.4
264.1
283.6
287.1
5.16%
6.26%
50
12.36
Revenue growth%
12.46
13.19
15.83
16.48
14.42
14.87
13.29
11.54
9.67
7.03
15.31
11.54
13.24
17
11.79
Gross margin%
4.97
5.45
5.44
6.34
7.98
5.80
5.16
4.66
5.82
7.33
26.92
5.80
5.62
80
28.09
Operating margin%
11.72
11.03
8.60
5.67
6.69
6.28
5.27
6.44
8.66
11.36
10.40
6.44
7.64
26
9.32
Net margin%
6.62
6.67
9.26
11.71
11.66
9.18
10.98
12.12
12.96
15.31
25.30
12.12
11.32
8
31.30
P/E ratio (avg)x
34.30
37.93
43.74
49.82
53.60
62.84
75.29
87.21
84.76
92.56
7.271
84.76
58.22
78
17.90
EV/EBITx
23.77
21.03
18.24
17.52
17.26
15.64
17.06
18.16
15.73
14.71
31.52
15.73
17.39
48
17.52
FCF yield (avg)%
28.36
26.29
23.39
22.50
23.56
20.95
20.62
23.03
22.43
20.09
14.60
20.95
22.76
18
7.82
FCF margin%
5.80
2.91
5.59
6.59
8.64
7.35
8.44
10.96
12.63
13.31
22.53
10.96
7.89
71
0.478
FCF / Net incomex
1.908
2.046
2.204
2.274
2.340
2.659
2.876
2.769
3.102
3.544
0.225
2.876
2.500
52
23.64
ROIC%
15.03
12.63
10.16
7.50
10.27
7.60
6.10
5.00
3.75
2.38
5.19
5.00
7.55
17
5.29
Return on equity%
18.64
20.92
19.99
17.07
14.13
16.93
16.24
15.63
15.26
14.90
5.14
15.63
16.59
48
21.02
Return on assets%
24.69
24.31
22.02
23.51
23.50
25.43
25.53
25.65
28.60
31.31
19.08
25.65
25.06
21
0.64
EPS$
0.97
0.96
1.02
1.13
1.20
1.20
1.28
1.33
1.29
1.18
0.68
(0.29%)
3.03%
—
29.87
EPS growth%
8.30
6.38
7.11
9.08
7.39
5.33
8.32
8.18
8.34
10.38
3.56
8.32
8.24
14
0.73
Bookvalue per sh$
0.35
0.36
0.38
0.42
0.49
0.58
0.63
0.72
0.72
0.82
0.73
10.83%
10.13%
—
0.75
FCF per share$
0.36
0.40
0.38
0.36
0.36
0.33
0.30
0.28
0.26
0.23
0.76
(8.41%)
(5.12%)
—
0.78
Dividend per sh$
0.96
0.88
0.87
0.79
0.80
0.79
0.81
0.71
0.69
0.66
0.93
(3.99%)
(4.14%)
—
14.94
Div yield (avg)%
25.48
22.95
24.41
24.60
23.68
23.24
22.48
24.34
26.29
23.69
4.63
23.69
24.02
34
8.43
Payout ratio%
6.57
4.73
2.10
1.58
0.40
2.12
4.84
7.67
6.02
4.52
5.77
4.84
4.62
91
163.8
Shares (diluted)M
255.2
299.8
300.2
291.8
317.8
298.3
327.9
375.6
389.5
366.2
158.1
2.87%
4.28%
45
16.67
Buyback yield%
27.75
28.34
26.25
24.12
25.45
24.47
23.85
21.09
23.25
22.84
9.93
23.25
24.30
29
1.021
D/E ratiox
1.348
1.374
1.391
1.493
1.479
1.323
1.280
1.376
1.481
1.317
1.124
1.323
1.375
19
53.91
Enterprise value$M
250.8
226.1
214.7
201.1
184.0
197.1
184.9
180.7
197.1
177.1
230.2
(0.76%)
(3.33%)
66
0.018
LT debt$B
0.356
0.358
0.371
0.438
0.496
0.516
0.610
0.735
0.883
1.023
0.081
15.58%
12.36%
11
Revenue
$283.6M
6.26%
1.00×
Cost of revenue
$141.9M
6.59%
1.03×
Operating expenses
$63.24M
5.56%
0.94×
Property and equipment
14.69%
Spread over hurdle
(1.10%)