313.1
Revenue$M
291.3
300.7
311.7
327.5
337.5
344.4
360.5
383.2
390.2
399.0
339.0
3.40%
3.83%
20
13.59
Revenue growth%
16.46
19.38
18.83
20.79
20.25
21.52
20.81
22.25
20.16
22.80
2.74
21.52
20.52
73
5.29
Gross margin%
17.55
18.01
17.46
15.08
17.01
18.11
17.24
15.49
14.94
16.30
25.56
16.30
17.13
29
20.55
Operating margin%
21.15
21.77
24.61
23.80
22.11
19.91
21.10
18.89
19.97
22.72
19.34
19.97
21.46
31
28.54
Net margin%
11.32
12.06
12.97
15.07
17.29
19.03
19.43
21.24
18.27
16.41
28.16
19.03
16.85
56
33.63
P/E ratio (avg)x
13.34
12.79
12.56
13.34
14.87
17.31
17.65
17.26
20.63
21.71
10.26
17.65
16.07
5
16.65
EV/EBITx
16.29
15.77
17.06
17.32
17.07
19.40
21.53
20.98
23.92
22.77
30.99
21.53
18.36
16
13.29
FCF yield (avg)%
5.15
7.27
8.43
11.32
12.48
9.85
11.11
8.72
9.58
10.65
15.11
9.85
9.71
45
12.39
FCF margin%
31.74
31.38
29.08
28.31
31.31
30.32
32.31
33.73
33.72
36.03
3.86
33.72
31.56
10
1.297
FCF / Net incomex
0.804
0.759
0.800
0.837
0.919
0.847
0.732
0.767
0.689
0.674
1.134
0.732
0.783
24
19.78
ROIC%
23.51
26.10
28.86
28.67
29.36
29.58
27.53
28.31
28.71
28.10
3.07
28.31
28.49
17
10.77
Return on equity%
14.40
14.16
14.72
14.51
11.54
13.89
16.39
16.40
18.72
18.49
10.82
16.40
14.62
35
25.43
Return on assets%
13.29
11.08
10.43
11.69
9.39
12.16
10.92
12.64
11.30
12.44
20.87
12.16
11.49
66
0.19
EPS$
0.29
0.33
0.35
0.33
0.38
0.42
0.44
0.46
0.45
0.50
0.21
5.65%
5.01%
—
2.30
EPS growth%
5.75
4.14
1.90
3.28
3.71
1.88
0.40
0.40
0.40
2.41
28.78
0.40
2.15
87
0.17
Bookvalue per sh$
0.46
0.45
0.51
0.61
0.68
0.78
0.76
0.78
0.91
0.98
0.27
7.58%
8.61%
—
0.35
FCF per share$
0.28
0.25
0.25
0.26
0.25
0.24
0.24
0.25
0.27
0.29
0.10
2.61%
1.42%
—
0.08
Dividend per sh$
0.32
0.28
0.31
0.31
0.34
0.39
0.38
0.42
0.46
0.48
0.30
7.04%
3.21%
—
26.13
Div yield (avg)%
12.77
14.34
13.15
12.53
15.46
15.89
14.13
16.46
15.76
16.04
3.92
15.89
14.90
72
16.95
Payout ratio%
0.40
0.40
0.74
0.40
0.40
0.40
0.40
0.78
3.26
4.17
9.49
0.78
0.40
43
0.325
Shares (diluted)B
0.522
0.614
0.657
0.713
0.745
0.794
0.858
1.004
1.048
1.271
0.325
11.30%
9.70%
75
26.62
Buyback yield%
16.60
16.36
17.30
19.89
17.37
17.79
15.23
18.16
17.58
17.45
15.29
17.58
17.41
67
0.266
D/E ratiox
0.397
0.411
0.403
0.439
0.454
0.443
0.455
0.473
0.544
0.562
0.161
0.473
0.448
16
43.38
Enterprise value$M
130.3
132.1
155.4
174.8
188.8
186.3
196.1
195.8
198.2
202.7
94.26
1.43%
4.87%
79
226.1
LT debt$M
129.0
121.6
119.9
116.1
121.6
129.1
137.4
136.5
148.2
160.1
100.7
5.65%
2.19%
88
Revenue
$399.0M
3.83%
1.00×
Cost of revenue
$260.1M
3.57%
0.98×
Operating expenses
$66.44M
3.95%
1.01×
Property and equipment
14.27%