57.97
Revenue$M
147.8
148.2
149.7
155.2
159.0
159.7
165.6
168.3
169.7
174.1
60.82
1.84%
1.85%
59
11.03
Revenue growth%
10.59
12.70
15.42
17.27
15.11
15.85
18.82
19.08
19.80
17.76
27.13
18.82
16.56
89
6.74
Gross margin%
0.40
0.40
1.00
0.40
0.40
0.40
1.90
0.40
2.89
1.44
3.63
1.44
0.40
21
18.51
Operating margin%
11.46
14.15
12.81
10.67
8.77
10.35
7.36
6.14
3.25
6.17
26.27
6.17
9.56
27
15.61
Net margin%
26.52
27.40
26.47
28.34
30.33
31.10
32.91
34.28
35.80
33.46
3.83
33.46
30.71
29
21.85
P/E ratio (avg)x
27.04
29.15
26.76
27.27
25.54
27.52
26.39
22.62
24.11
24.84
9.947
24.84
26.57
39
13.16
EV/EBITx
39.72
39.45
47.05
50.51
59.20
69.48
69.69
79.54
83.34
87.08
17.30
79.54
64.34
32
5.12
FCF yield (avg)%
8.03
10.34
11.17
12.35
12.41
9.82
9.49
6.80
6.93
5.86
26.08
6.93
9.66
40
24.40
FCF margin%
6.67
7.46
6.52
5.87
4.96
7.66
6.92
6.68
4.00
4.02
23.74
6.68
6.59
61
0.873
FCF / Net incomex
1.535
1.502
1.588
1.406
1.479
1.321
1.435
1.492
1.370
1.246
1.761
1.370
1.457
89
22.21
ROIC%
0.56
2.51
0.40
1.06
0.54
0.40
2.03
3.44
5.58
3.11
2.96
3.11
1.55
81
3.61
Return on equity%
9.01
6.58
9.11
10.63
10.02
8.92
9.68
11.50
14.06
13.62
18.62
11.50
9.85
28
5.92
Return on assets%
22.86
24.52
23.30
23.76
25.28
24.83
26.82
25.47
24.36
23.31
25.25
24.83
24.44
92
0.02
EPS$
0.10
0.10
0.11
0.12
0.12
0.14
0.13
0.12
0.13
0.13
0.02
0.64%
2.11%
—
16.21
EPS growth%
11.50
10.33
11.31
11.71
8.91
10.72
8.74
9.96
10.75
13.56
14.74
10.72
10.73
46
0.04
Bookvalue per sh$
0.18
0.20
0.20
0.20
0.20
0.22
0.25
0.26
0.30
0.32
0.10
9.32%
7.31%
—
0.06
FCF per share$
0.08
0.09
0.09
0.10
0.09
0.09
0.11
0.10
0.12
0.12
0.09
5.06%
3.78%
—
0.06
Dividend per sh$
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.04
0.10%
(0.57%)
—
3.62
Div yield (avg)%
33.22
36.06
37.36
38.42
41.14
42.74
43.79
46.60
48.55
50.73
28.71
46.60
41.94
63
13.02
Payout ratio%
9.35
11.22
12.30
10.24
13.07
15.55
14.37
12.38
12.49
15.27
29.89
14.37
12.44
23
0.399
Shares (diluted)B
0.751
0.821
0.878
0.985
1.116
1.328
1.485
1.509
1.494
1.619
0.398
7.73%
10.03%
32
5.02
Buyback yield%
9.80
7.74
5.67
3.01
1.14
0.40
0.40
0.40
0.72
0.40
25.13
0.40
0.93
25
1.230
D/E ratiox
0.911
0.882
0.838
0.837
0.871
0.962
1.073
1.096
1.175
1.186
1.619
1.096
0.937
40
106.0
Enterprise value$M
49.63
46.06
41.80
39.83
35.04
36.55
39.21
40.79
37.32
36.69
138.6
0.92%
(3.16%)
88
125.8
LT debt$M
96.71
85.72
90.16
85.02
74.35
79.30
78.12
82.73
80.65
82.40
178.2
2.08%
(2.18%)
30
Revenue
$174.1M
1.85%
1.00×
Cost of revenue
$85.24M
1.66%
0.98×
Operating expenses
$36.84M
2.36%
1.05×