104.9
Revenue$M
177.7
180.2
176.9
177.2
177.9
179.1
178.4
181.4
179.2
178.0
117.1
0.01%
0.01%
32
20.58
Revenue growth%
0.60
0.40
1.61
0.40
1.60
1.82
0.91
2.34
5.09
4.68
18.20
2.34
1.60
25
26.06
Gross margin%
21.34
18.99
17.50
15.47
17.82
16.53
17.51
18.50
16.60
14.97
9.33
16.60
17.50
33
29.60
Operating margin%
14.65
12.42
13.82
15.69
14.49
16.21
16.90
14.00
11.21
13.21
13.63
14.00
14.24
67
3.28
Net margin%
12.76
14.07
13.07
10.37
8.68
10.60
11.23
9.72
10.36
10.79
21.10
10.60
10.70
20
32.13
P/E ratio (avg)x
37.61
40.15
44.81
40.95
42.78
42.10
41.67
37.21
34.56
33.08
11.35
37.21
40.55
34
13.76
EV/EBITx
38.89
44.61
52.96
56.33
59.02
62.57
63.57
66.46
68.86
75.31
11.82
66.46
60.79
78
27.68
FCF yield (avg)%
16.21
15.15
12.79
14.28
16.61
14.54
15.57
13.68
13.05
11.52
27.03
13.68
14.41
59
17.49
FCF margin%
9.37
11.07
9.74
7.23
4.69
5.75
7.02
8.36
8.20
5.35
10.00
7.02
7.72
28
1.391
FCF / Net incomex
0.724
0.695
0.639
0.632
0.605
0.601
0.623
0.569
0.506
0.547
1.466
0.569
0.614
52
14.50
ROIC%
17.68
15.42
17.18
14.21
12.73
13.35
10.92
9.28
7.32
8.64
24.84
9.28
13.04
90
26.06
Return on equity%
12.83
14.12
15.52
18.35
20.98
19.91
18.70
20.04
19.40
17.78
8.01
19.40
18.53
25
18.28
Return on assets%
21.30
20.77
19.20
21.00
18.69
18.64
18.46
18.95
18.89
17.88
9.37
18.64
18.92
41
0.54
EPS$
1.37
1.50
1.65
1.71
1.82
1.88
2.04
2.10
2.34
2.53
0.58
6.85%
7.68%
—
28.52
EPS growth%
12.16
11.92
11.01
13.44
10.79
9.71
7.32
4.46
1.58
0.40
15.44
4.46
10.25
55
0.91
Bookvalue per sh$
1.21
1.21
1.09
1.07
1.10
1.15
1.13
1.09
0.97
1.00
0.62
(1.90%)
(2.33%)
—
1.01
FCF per share$
1.17
1.19
1.04
1.00
0.99
0.98
0.93
0.78
0.73
0.64
1.74
(8.28%)
(6.47%)
—
0.38
Dividend per sh$
1.93
2.23
2.19
2.34
2.56
2.45
2.70
2.75
2.81
3.25
1.43
4.93%
6.87%
—
10.37
Div yield (avg)%
25.74
25.45
24.91
25.74
24.72
26.11
23.47
26.17
23.51
23.20
5.94
23.51
25.18
68
25.60
Payout ratio%
19.02
17.81
16.77
13.87
13.20
12.42
9.78
11.39
9.58
11.34
27.08
11.34
12.81
64
19.70
Shares (diluted)M
17.11
18.16
19.67
17.48
18.06
19.57
17.14
15.84
16.36
15.55
19.39
(2.94%)
(1.72%)
36
8.75
Buyback yield%
13.93
16.23
18.83
20.35
21.53
21.14
22.78
24.40
23.71
24.81
11.54
23.71
21.34
23
0.362
D/E ratiox
1.018
0.977
0.987
1.010
0.955
1.022
1.132
1.246
1.203
1.233
0.994
1.203
1.020
73
99.94
Enterprise value$M
71.25
84.94
90.84
97.12
101.5
110.6
113.9
129.1
144.0
165.2
91.78
10.24%
8.48%
32
119.9
LT debt$M
25.72
25.83
29.31
28.60
27.00
31.45
29.97
28.36
28.60
32.68
69.55
3.89%
3.13%
92
Revenue
$178.0M
0.01%
1.00×
Cost of revenue
$80.66M
—
1.00×
Operating expenses
$35.03M
(0.30%)
0.97×
Spread over hurdle
61.02%