43.11
Revenue$M
179.7
176.1
180.4
182.8
181.9
180.3
180.8
183.9
181.0
178.2
48.26
(0.41%)
(0.29%)
52
26.80
Revenue growth%
10.98
11.40
13.03
12.50
15.45
13.37
11.33
13.75
12.96
10.39
4.72
12.96
12.73
6
25.86
Gross margin%
18.88
17.27
15.27
16.84
16.51
18.81
15.88
15.20
16.27
18.65
15.55
16.27
16.68
13
7.92
Operating margin%
17.57
17.27
18.84
17.40
14.46
12.69
11.11
11.48
13.18
11.18
4.24
11.48
13.82
30
21.06
Net margin%
10.63
13.20
15.17
13.96
13.78
13.85
15.26
14.80
15.86
16.92
5.46
15.26
14.38
30
7.180
P/E ratio (avg)x
10.92
10.44
9.394
9.515
10.28
9.944
9.109
9.885
8.868
8.819
25.79
9.109
9.700
39
20.87
EV/EBITx
57.58
57.19
54.87
58.66
58.86
68.62
78.78
86.73
92.73
103.7
32.14
86.73
63.74
6
22.17
FCF yield (avg)%
29.23
31.15
32.47
32.93
31.86
33.44
35.91
33.47
34.69
32.55
27.83
33.47
32.74
36
24.46
FCF margin%
19.71
22.29
24.61
25.37
26.30
26.78
27.78
27.41
26.16
28.29
26.40
27.41
26.23
94
1.678
FCF / Net incomex
1.032
1.236
1.443
1.659
1.676
1.752
2.100
2.182
2.505
2.745
1.550
2.182
1.714
40
16.40
ROIC%
14.75
12.20
11.23
8.89
6.71
5.77
5.72
3.28
4.04
6.73
9.16
5.72
6.72
23
28.64
Return on equity%
24.77
23.78
25.93
27.70
26.39
28.70
26.42
26.67
27.90
26.66
15.29
26.67
26.54
37
19.61
Return on assets%
28.81
27.68
30.46
29.59
31.57
33.30
31.96
32.77
32.25
29.38
24.64
32.25
31.01
90
0.17
EPS$
0.09
0.09
0.10
0.12
0.11
0.11
0.13
0.13
0.14
0.15
0.18
4.94%
4.62%
—
26.87
EPS growth%
18.79
19.78
19.56
16.74
19.06
21.51
23.81
24.90
25.23
23.73
26.04
23.81
20.65
18
0.03
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.09
0.08
0.09
0.08
0.08
0.15
0.37%
0.27%
—
0.08
FCF per share$
0.14
0.14
0.16
0.17
0.18
0.20
0.22
0.21
0.24
0.25
0.16
6.95%
6.85%
—
0.15
Dividend per sh$
0.15
0.17
0.17
0.17
0.19
0.19
0.21
0.20
0.23
0.21
0.16
2.51%
3.22%
—
10.30
Div yield (avg)%
17.07
18.83
21.71
21.24
20.46
20.27
18.36
15.73
16.03
14.17
3.31
16.03
18.59
93
17.92
Payout ratio%
19.36
18.34
17.23
18.23
18.16
19.59
21.17
21.87
23.85
24.90
22.89
21.87
19.48
76
0.708
Shares (diluted)B
0.791
0.888
0.853
0.921
0.995
1.019
0.950
0.878
0.869
0.956
0.679
(0.80%)
1.57%
32
5.77
Buyback yield%
28.22
28.02
30.35
32.16
34.37
36.74
38.86
40.96
40.38
41.05
16.95
40.38
35.56
69
1.363
D/E ratiox
1.861
1.952
2.281
2.367
2.712
2.832
3.042
3.241
3.448
3.817
0.817
3.241
2.772
49
82.33
Enterprise value$M
68.50
68.53
75.18
80.91
92.86
102.1
103.9
112.6
108.1
112.7
205.7
3.95%
5.04%
58
81.07
LT debt$M
152.6
162.7
179.1
175.9
203.2
228.8
259.6
239.2
262.0
250.3
189.6
4.26%
6.38%
73
Revenue
$178.2M
(0.29%)
1.00×
Cost of revenue
$100.7M
(0.46%)
0.98×
Operating expenses
$43.77M
0.42%
1.07×
Goodwill & intangibles
18.14%
Property and equipment
17.25%
Spread over hurdle
(0.35%)