244.7
Revenue$M
193.6
204.0
218.8
229.6
249.5
267.8
278.0
300.3
312.5
333.9
261.4
6.00%
6.11%
33
16.26
Revenue growth%
7.94
8.12
6.87
6.62
6.96
5.87
2.87
3.26
4.35
2.19
15.74
3.26
6.25
53
27.29
Gross margin%
6.42
5.00
3.14
3.85
2.00
0.66
0.40
2.72
4.81
6.76
16.44
2.72
3.49
41
14.68
Operating margin%
22.93
19.99
17.30
18.29
17.27
18.57
20.32
18.90
19.32
17.89
12.50
18.90
18.73
66
10.28
Net margin%
15.63
17.11
18.07
15.16
15.43
14.88
16.73
17.48
17.73
15.68
27.91
16.73
16.20
20
6.878
P/E ratio (avg)x
9.050
9.546
8.907
8.917
10.26
10.07
10.39
9.802
10.98
11.24
30.49
10.39
9.936
38
23.40
EV/EBITx
17.23
19.00
18.01
16.84
16.94
15.59
16.05
16.14
17.43
16.93
28.53
16.14
16.93
24
17.98
FCF yield (avg)%
24.64
25.37
28.01
26.94
29.20
31.79
29.51
31.35
33.73
31.31
16.68
31.35
29.35
49
24.44
FCF margin%
14.53
12.81
14.95
17.23
16.83
16.60
14.48
15.45
14.14
15.89
12.81
15.45
15.20
86
0.773
FCF / Net incomex
1.049
1.106
1.184
1.267
1.392
1.468
1.509
1.652
1.647
1.529
0.636
1.529
1.430
55
16.60
ROIC%
15.04
16.23
14.86
16.73
13.79
15.21
15.47
14.94
16.33
15.89
9.62
15.47
15.34
46
12.35
Return on equity%
17.35
17.97
16.06
18.97
20.15
20.16
18.33
20.36
19.71
18.62
8.05
19.71
18.79
84
11.15
Return on assets%
28.92
30.10
28.29
25.76
25.28
22.69
21.92
22.65
23.86
25.72
24.35
22.69
25.50
69
0.12
EPS$
0.10
0.11
0.10
0.09
0.08
0.08
0.08
0.09
0.09
0.10
0.12
4.22%
(0.16%)
—
29.90
EPS growth%
14.25
15.95
14.44
15.90
13.82
15.54
14.25
13.93
12.19
14.30
28.94
14.25
14.27
78
0.17
Bookvalue per sh$
0.06
0.07
0.07
0.08
0.07
0.07
0.06
0.06
0.06
0.07
0.05
0.11%
0.67%
—
0.15
FCF per share$
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.08
(2.37%)
(2.06%)
—
0.19
Dividend per sh$
0.12
0.13
0.12
0.12
0.11
0.10
0.09
0.08
0.08
0.08
0.13
(5.39%)
(3.98%)
—
29.76
Div yield (avg)%
2.87
1.44
4.37
3.93
0.93
1.33
2.07
2.41
2.12
4.67
27.95
2.12
2.27
10
17.43
Payout ratio%
5.52
4.03
1.58
0.40
0.49
0.40
3.21
1.64
1.24
0.40
17.59
1.24
1.41
88
1.284
Shares (diluted)B
1.725
1.806
1.757
1.716
1.816
1.951
2.165
2.408
2.761
2.994
1.295
10.52%
6.15%
49
7.71
Buyback yield%
12.53
11.80
11.63
11.42
12.86
13.94
11.16
13.64
14.39
15.15
23.34
13.94
12.70
49
1.670
D/E ratiox
1.805
1.665
1.861
1.688
1.845
1.659
1.778
1.775
1.716
1.570
1.504
1.716
1.746
75
97.46
Enterprise value$M
595.1
610.0
726.7
758.5
738.5
735.7
868.3
865.2
858.6
954.4
367.1
5.26%
6.42%
39
280.3
LT debt$M
371.2
411.5
380.7
422.4
481.7
520.3
517.8
517.9
543.0
534.3
265.4
2.10%
3.08%
35
Revenue
$333.9M
6.11%
1.00×
Cost of revenue
$212.2M
5.64%
0.96×
Operating expenses
$65.24M
6.76%
1.06×
Spread over hurdle
(2.93%)