73.34
Revenue$M
52.68
57.46
63.21
69.19
74.88
81.69
86.37
93.65
102.6
112.4
76.94
8.46%
8.66%
28
29.31
Revenue growth%
2.05
4.84
4.95
4.74
2.67
0.95
3.41
3.10
5.06
3.65
27.68
3.41
3.53
48
22.06
Gross margin%
12.48
11.66
13.61
12.17
14.52
15.89
13.00
12.16
13.23
12.23
11.78
13.00
12.74
9
18.11
Operating margin%
10.71
13.47
11.69
13.14
15.21
15.36
12.50
12.11
13.23
11.78
8.42
12.50
12.82
69
16.27
Net margin%
19.53
18.54
20.28
17.88
17.84
15.25
16.58
16.97
16.86
14.62
20.84
16.58
17.41
16
12.34
P/E ratio (avg)x
24.24
23.16
22.14
22.30
22.40
21.37
23.66
27.12
27.79
32.11
37.59
27.12
23.41
58
25.22
EV/EBITx
69.10
72.75
85.85
82.67
79.34
91.47
100.7
107.1
123.1
124.4
17.14
107.1
88.66
20
27.40
FCF yield (avg)%
7.43
7.26
7.51
6.56
9.45
9.62
10.46
8.96
11.04
12.90
16.63
10.46
9.21
64
24.54
FCF margin%
14.71
12.66
12.35
11.22
13.62
11.45
10.22
11.13
10.97
8.81
20.77
10.97
11.34
34
1.512
FCF / Net incomex
0.890
1.042
1.159
1.168
1.233
1.290
1.302
1.432
1.568
1.517
0.531
1.432
1.261
29
29.10
ROIC%
28.06
25.32
28.14
25.97
24.78
27.63
24.72
23.39
21.22
19.08
23.49
23.39
25.05
61
4.32
Return on equity%
28.06
26.06
27.95
25.37
24.85
26.63
29.24
31.10
32.87
31.50
12.20
31.10
28.01
84
23.54
Return on assets%
32.03
34.17
33.81
32.06
30.20
31.28
31.47
29.60
30.90
32.51
24.87
31.28
31.75
89
0.81
EPS$
4.46
4.43
4.33
4.34
4.95
5.67
5.98
6.08
6.56
6.25
0.84
4.77%
3.34%
—
11.22
EPS growth%
0.40
0.40
0.40
0.40
0.40
2.23
4.94
2.08
1.53
0.46
3.29
2.08
0.43
27
2.48
Bookvalue per sh$
6.05
6.17
6.94
6.64
6.80
7.98
9.31
9.53
9.14
9.70
2.07
7.36%
6.64%
—
1.35
FCF per share$
6.56
7.14
7.60
8.18
8.18
9.03
10.89
13.19
12.96
14.40
4.94
11.96%
8.83%
—
0.90
Dividend per sh$
1.15
1.10
1.07
0.98
1.01
0.98
1.09
0.99
0.92
1.01
2.21
0.06%
(0.80%)
—
24.87
Div yield (avg)%
25.03
25.12
26.72
29.23
29.96
30.01
32.83
31.10
33.75
32.00
8.29
32.00
29.99
34
12.64
Payout ratio%
17.81
18.22
18.93
19.55
21.14
21.70
19.83
18.52
15.76
17.05
3.81
18.52
18.73
47
13.21
Shares (diluted)M
12.53
12.70
12.46
13.16
12.50
12.31
11.15
10.09
10.35
9.468
13.05
(5.40%)
(2.77%)
73
27.24
Buyback yield%
7.67
5.12
6.32
6.14
4.51
1.63
0.40
2.66
0.40
0.40
25.71
0.40
3.59
54
0.865
D/E ratiox
1.664
1.807
1.878
1.948
2.048
2.382
2.549
2.452
2.371
2.632
1.142
2.452
2.209
41
35.37
Enterprise value$M
30.70
33.07
30.19
31.43
31.49
34.19
31.16
32.34
34.59
36.22
83.31
2.84%
2.22%
43
61.04
LT debt$M
72.81
75.68
76.33
78.50
72.32
76.54
75.20
82.19
80.02
75.62
72.51
0.90%
0.80%
71
Revenue
$112.4M
8.66%
1.00×
Cost of revenue
$68.20M
9.01%
1.03×
Operating expenses
$14.23M
8.37%
0.97×
Spread over hurdle
(1.92%)