116.8
Revenue$M
140.4
151.3
160.7
168.5
180.5
189.5
202.0
213.1
228.9
247.6
122.1
6.53%
6.58%
8
9.16
Revenue growth%
6.10
4.90
2.62
4.31
5.04
3.42
3.52
5.70
5.48
7.26
9.11
5.48
4.97
81
2.50
Gross margin%
23.35
23.42
23.50
23.38
25.94
28.38
27.19
27.44
28.60
27.42
14.25
27.44
26.56
94
18.56
Operating margin%
1.78
2.99
0.57
1.81
0.40
0.40
0.40
1.37
2.16
0.40
6.65
0.40
0.97
16
10.68
Net margin%
15.56
12.79
12.93
12.78
13.36
13.48
14.15
16.70
16.84
15.67
22.11
15.67
13.82
15
36.86
P/E ratio (avg)x
16.50
17.00
19.16
21.52
23.17
21.32
21.89
21.71
23.10
21.72
32.57
21.72
21.62
41
25.44
EV/EBITx
54.89
54.61
62.16
72.51
83.14
92.91
101.6
106.2
109.1
128.1
29.43
106.2
88.03
23
13.37
FCF yield (avg)%
9.28
7.44
7.13
4.95
6.44
9.37
7.32
5.00
5.37
5.18
24.16
5.37
6.78
86
24.07
FCF margin%
17.24
15.25
13.47
16.40
17.29
17.39
17.06
17.30
19.27
18.73
6.12
17.39
17.27
50
1.203
FCF / Net incomex
1.325
1.334
1.398
1.377
1.185
1.098
1.016
0.988
1.025
0.972
0.666
1.016
1.141
8
17.56
ROIC%
20.59
19.39
17.98
20.39
23.11
22.39
24.88
23.42
24.95
25.39
14.05
24.88
22.75
26
23.70
Return on equity%
13.85
12.69
13.68
15.94
18.07
18.80
19.88
19.79
20.82
23.34
20.77
19.88
18.44
35
21.84
Return on assets%
28.85
30.51
32.24
34.49
33.88
34.80
35.10
35.77
33.55
32.06
19.39
34.80
33.72
64
0.12
EPS$
0.17
0.17
0.17
0.17
0.19
0.20
0.19
0.20
0.22
0.23
0.13
4.30%
3.15%
—
27.48
EPS growth%
26.03
28.20
27.96
30.94
33.82
34.20
36.53
38.15
39.09
37.96
14.40
37.96
34.01
23
0.14
Bookvalue per sh$
0.18
0.17
0.15
0.17
0.16
0.18
0.20
0.19
0.21
0.19
0.05
3.47%
0.17%
—
0.11
FCF per share$
0.10
0.11
0.10
0.10
0.10
0.09
0.10
0.12
0.12
0.12
0.14
3.53%
0.80%
—
0.33
Dividend per sh$
0.29
0.31
0.32
0.36
0.36
0.37
0.35
0.36
0.38
0.39
0.22
1.67%
3.50%
—
26.53
Div yield (avg)%
5.03
6.89
4.34
4.52
7.45
6.84
6.36
4.63
6.52
3.63
21.57
6.36
5.69
66
3.51
Payout ratio%
3.09
4.38
4.25
2.06
0.40
1.10
0.40
0.51
0.40
0.40
17.89
0.40
0.80
6
273.2
Shares (diluted)M
271.7
309.2
300.3
308.2
303.6
348.0
375.0
373.3
431.6
420.5
274.6
6.73%
5.18%
25
2.21
Buyback yield%
0.78
0.40
0.73
2.63
2.66
3.21
2.93
4.86
3.89
6.85
26.56
3.89
2.79
12
0.180
D/E ratiox
1.584
1.601
1.681
1.890
1.776
1.698
1.919
2.120
2.343
2.486
0.636
2.120
1.833
80
32.92
Enterprise value$M
359.2
357.8
392.8
423.0
498.7
517.7
508.4
563.3
580.2
703.7
11.48
7.13%
8.56%
61
16.09
LT debt$M
113.7
114.1
122.7
146.3
168.3
195.0
193.4
202.6
234.5
275.2
195.4
10.33%
10.08%
92
Revenue
$247.6M
6.58%
1.00×
Cost of revenue
$125.7M
6.60%
1.00×
Operating expenses
$38.18M
5.90%
0.94×
Goodwill & intangibles
14.92%