81.44
Revenue$M
178.4
183.9
192.6
200.9
213.8
228.2
240.8
256.9
271.4
290.6
88.19
6.32%
5.45%
37
16.37
Revenue growth%
3.54
1.99
4.40
4.41
3.77
6.31
7.91
5.11
6.47
3.90
16.45
6.31
4.41
10
25.80
Gross margin%
14.30
12.81
13.55
16.31
14.19
12.50
11.64
10.76
11.09
10.74
8.24
11.09
12.66
38
4.69
Operating margin%
17.29
20.17
21.08
19.08
20.87
22.76
20.96
21.14
24.09
23.51
20.59
22.76
21.02
86
14.58
Net margin%
10.79
12.93
14.30
12.22
11.60
12.46
12.15
11.26
8.98
8.14
12.40
11.26
11.88
29
26.60
P/E ratio (avg)x
60.77
66.80
67.12
73.32
71.94
84.81
93.70
101.5
104.4
120.7
20.53
101.5
79.06
54
20.87
EV/EBITx
33.37
37.65
41.96
43.75
47.17
51.16
53.83
52.67
51.53
50.50
27.15
51.53
48.83
24
23.05
FCF yield (avg)%
3.71
5.78
4.35
2.90
2.08
4.52
5.10
5.37
7.37
4.80
12.26
5.10
4.66
12
14.98
FCF margin%
14.52
11.94
12.93
14.61
16.39
15.91
13.50
11.43
9.57
10.29
10.85
11.43
13.21
83
1.181
FCF / Net incomex
1.195
1.156
1.248
1.397
1.345
1.323
1.382
1.359
1.443
1.554
0.465
1.382
1.352
44
7.91
ROIC%
26.50
28.08
30.54
30.59
29.02
30.70
29.24
31.06
33.66
32.90
5.20
31.06
30.57
30
22.68
Return on equity%
19.59
16.88
14.22
16.54
14.57
14.82
14.07
14.40
13.90
12.49
15.43
14.07
14.48
89
8.85
Return on assets%
7.51
4.85
7.06
4.80
6.27
7.74
8.75
9.47
6.92
8.53
21.64
8.53
7.29
71
1.37
EPS$
2.40
2.14
2.19
2.16
2.08
2.04
1.86
1.79
1.85
1.98
1.53
(0.99%)
(2.39%)
—
7.39
EPS growth%
7.67
5.44
6.49
9.28
8.15
8.34
10.92
9.49
6.89
5.15
28.35
8.34
7.91
66
1.41
Bookvalue per sh$
1.39
1.19
1.04
1.11
1.09
1.07
1.04
1.08
1.06
0.91
3.97
(3.67%)
(4.94%)
—
2.35
FCF per share$
2.33
2.44
2.32
1.96
1.92
1.84
1.56
1.60
1.49
1.42
3.73
(5.85%)
(6.32%)
—
2.34
Dividend per sh$
1.68
1.80
1.77
1.92
1.92
2.26
2.44
2.68
2.63
2.81
2.45
7.89%
5.64%
—
19.35
Div yield (avg)%
3.72
6.37
7.02
6.08
8.71
6.76
9.11
11.38
13.91
13.04
10.32
11.38
7.86
58
22.07
Payout ratio%
5.15
7.50
9.00
8.55
7.20
4.31
3.12
5.34
3.78
4.08
7.18
4.08
5.24
18
35.27
Shares (diluted)M
49.33
53.40
58.02
60.22
64.21
72.90
76.74
79.02
76.88
82.37
36.28
5.11%
6.64%
56
28.59
Buyback yield%
16.66
15.19
16.40
13.81
13.91
13.98
15.72
16.14
13.98
16.80
2.63
15.72
15.46
65
0.926
D/E ratiox
2.491
2.520
2.438
2.665
2.978
2.991
3.084
3.296
3.863
4.371
1.488
3.296
2.984
51
223.2
Enterprise value$M
377.2
419.0
436.7
480.6
533.9
593.6
657.4
646.5
694.8
750.3
113.9
7.04%
8.68%
49
168.8
LT debt$M
372.2
395.5
406.4
384.2
444.3
489.4
507.3
578.1
557.8
548.9
126.0
4.32%
5.30%
57
Revenue
$290.6M
5.45%
1.00×
Cost of revenue
$193.6M
5.09%
0.97×
Operating expenses
$33.97M
6.39%
1.09×
Property and equipment
17.62%
Spread over hurdle
44.64%