58.10
Revenue$M
64.46
67.87
70.77
74.38
76.63
79.97
81.78
85.44
86.70
92.10
64.08
3.75%
3.89%
24
10.95
Revenue growth%
27.83
26.27
28.16
30.24
32.33
32.41
29.85
28.79
29.31
30.66
23.14
29.85
29.58
5
22.32
Gross margin%
22.47
19.92
19.97
20.23
18.29
20.09
21.13
18.42
16.55
14.24
23.25
18.42
19.94
49
24.89
Operating margin%
5.84
7.51
6.46
5.64
8.57
7.20
8.71
6.17
5.21
2.84
20.96
6.17
6.32
62
28.94
Net margin%
12.52
13.09
14.25
13.33
10.38
9.20
9.55
10.53
13.51
12.80
2.53
10.53
12.66
35
11.01
P/E ratio (avg)x
28.65
32.36
33.65
39.48
38.84
40.33
41.13
45.55
49.43
48.46
28.14
45.55
39.91
20
15.57
EV/EBITx
8.654
8.188
7.763
7.423
6.998
7.661
8.302
9.392
9.074
8.550
36.19
8.550
8.245
69
23.88
FCF yield (avg)%
25.03
26.24
25.23
25.32
25.51
25.52
27.23
24.37
23.51
24.15
19.06
24.37
25.27
44
18.33
FCF margin%
32.33
32.23
31.47
33.75
32.31
33.61
30.92
31.27
32.62
34.14
23.31
32.62
32.32
60
1.185
FCF / Net incomex
2.264
2.210
2.574
2.743
2.973
3.218
3.546
3.617
4.318
4.851
1.238
3.617
3.096
81
16.61
ROIC%
25.08
27.81
29.63
28.06
25.75
23.58
20.87
20.52
20.89
21.35
26.47
20.89
24.33
73
13.14
Return on equity%
12.04
13.14
15.47
13.03
12.22
9.48
7.41
8.17
8.96
8.97
24.46
8.96
10.76
37
17.51
Return on assets%
10.00
11.90
9.84
8.76
8.44
10.01
11.05
9.03
6.97
6.52
23.74
9.03
9.43
36
0.08
EPS$
0.29
0.32
0.35
0.37
0.39
0.44
0.45
0.52
0.56
0.64
0.08
10.56%
8.64%
—
11.70
EPS growth%
3.31
1.48
1.53
2.66
4.59
5.43
4.33
6.88
7.62
7.61
7.02
6.88
4.46
60
0.03
Bookvalue per sh$
0.10
0.10
0.12
0.12
0.13
0.15
0.15
0.15
0.17
0.19
0.17
7.45%
6.43%
—
0.24
FCF per share$
0.25
0.28
0.32
0.30
0.31
0.36
0.34
0.39
0.40
0.40
0.17
5.30%
4.80%
—
0.22
Dividend per sh$
0.09
0.10
0.10
0.10
0.11
0.12
0.12
0.11
0.12
0.11
0.12
0.45%
2.80%
—
6.24
Div yield (avg)%
11.74
9.48
7.98
8.46
9.25
11.49
8.78
9.18
11.22
13.98
8.00
11.22
9.37
87
18.30
Payout ratio%
8.24
5.68
3.30
2.76
4.56
4.27
1.63
0.40
0.40
0.80
26.99
0.80
3.03
9
137.2
Shares (diluted)M
114.9
102.1
93.22
88.99
91.16
82.49
86.19
85.01
79.40
70.31
135.4
(5.06%)
(5.80%)
30
20.50
Buyback yield%
5.41
4.86
5.04
6.76
4.74
2.97
2.25
1.31
1.18
0.40
23.89
1.31
3.85
65
1.293
D/E ratiox
0.773
0.700
0.779
0.755
0.795
0.793
0.856
0.822
0.877
0.989
0.124
0.856
0.794
8
96.48
Enterprise value$M
48.51
51.69
60.31
65.68
73.32
83.21
97.68
107.1
104.5
109.3
13.60
8.31%
9.32%
12
53.02
LT debt$M
54.11
61.75
68.54
71.42
84.33
98.74
108.1
120.2
129.1
151.4
90.98
12.42%
11.56%
12
Revenue
$92.10M
3.89%
1.00×
Cost of revenue
$55.96M
3.74%
0.99×
Operating expenses
$18.40M
4.68%
1.08×
Property and equipment
17.83%
Goodwill & intangibles
16.89%
Spread over hurdle
(0.35%)