31.96
Revenue$M
167.0
180.6
192.4
202.9
217.7
236.6
251.7
263.5
283.1
308.0
33.50
7.19%
7.20%
53
17.45
Revenue growth%
0.40
0.40
1.93
2.74
1.75
2.14
3.63
2.72
4.21
5.78
18.21
3.63
2.43
45
26.32
Gross margin%
15.71
16.72
16.97
15.59
13.44
14.82
13.25
11.97
13.51
14.49
25.78
13.51
14.65
58
23.18
Operating margin%
21.54
20.18
18.20
18.60
19.28
19.78
21.92
19.26
22.08
21.59
9.98
21.59
19.98
41
17.69
Net margin%
28.60
25.97
25.04
27.44
27.91
29.93
27.23
30.10
29.24
27.25
11.15
29.24
27.67
58
26.69
P/E ratio (avg)x
29.20
29.45
31.52
29.75
32.41
28.78
30.13
32.60
33.12
34.58
12.66
32.60
30.83
41
22.68
EV/EBITx
30.57
28.88
25.98
23.83
21.69
18.73
19.25
21.02
22.00
20.64
7.822
20.64
21.84
81
16.11
FCF yield (avg)%
6.34
5.00
4.97
6.59
5.43
7.40
6.03
8.92
5.99
4.49
22.45
6.03
6.01
20
11.89
FCF margin%
12.18
10.02
10.16
9.38
11.13
11.43
12.23
15.02
13.37
11.51
8.53
12.23
11.47
21
1.435
FCF / Net incomex
0.610
0.595
0.578
0.642
0.696
0.779
0.846
0.933
1.053
1.121
1.603
0.933
0.738
32
21.13
ROIC%
8.64
8.71
11.32
12.12
11.34
9.53
8.47
6.63
7.81
7.74
8.94
7.81
8.67
14
4.93
Return on equity%
19.44
19.02
21.23
20.36
18.52
21.04
19.55
20.00
22.39
23.59
16.14
21.04
20.18
86
18.10
Return on assets%
4.64
4.48
4.85
5.64
6.79
4.83
4.75
4.04
1.66
0.40
7.72
4.04
4.70
27
0.39
EPS$
0.22
0.20
0.22
0.24
0.22
0.20
0.20
0.20
0.20
0.20
0.43
(2.39%)
(1.55%)
—
18.42
EPS growth%
3.22
4.56
6.28
4.05
6.54
7.60
6.76
9.44
9.49
7.13
22.00
7.60
6.65
5
0.74
Bookvalue per sh$
0.49
0.50
0.48
0.51
0.54
0.51
0.50
0.49
0.45
0.48
0.50
(2.14%)
0.02%
—
0.19
FCF per share$
0.59
0.58
0.64
0.69
0.65
0.72
0.79
0.83
0.76
0.71
0.45
1.63%
2.06%
—
0.33
Dividend per sh$
0.74
0.74
0.71
0.67
0.73
0.69
0.70
0.69
0.72
0.80
0.25
1.92%
0.50%
—
6.50
Div yield (avg)%
9.92
11.21
8.37
6.68
6.53
8.90
10.68
12.66
11.49
13.39
15.95
11.49
10.30
73
4.88
Payout ratio%
8.67
11.10
11.83
12.93
10.60
12.12
9.57
8.00
10.36
8.55
24.54
9.57
10.48
74
185.4
Shares (diluted)M
149.7
144.6
127.9
112.0
98.24
85.30
89.86
98.09
90.48
99.37
193.6
0.23%
(5.01%)
54
2.84
Buyback yield%
15.01
14.54
12.43
10.45
9.43
6.97
7.83
5.88
3.18
0.58
6.05
5.88
8.63
63
0.121
D/E ratiox
1.774
1.598
1.668
1.802
1.615
1.732
1.785
1.803
1.609
1.512
0.781
1.732
1.700
64
241.8
Enterprise value$M
208.7
203.0
202.5
187.2
193.0
178.0
181.3
171.8
187.6
204.9
11.86
1.21%
(0.28%)
57
177.0
LT debt$M
156.4
170.6
174.8
167.3
177.7
171.8
162.0
180.4
181.1
191.0
246.9
1.46%
1.02%
71
Revenue
$308.0M
7.20%
1.00×
Cost of revenue
$202.7M
6.96%
0.98×
Operating expenses
$67.97M
7.93%
1.07×
Goodwill & intangibles
16.88%