126.9
Revenue$M
171.8
173.9
179.4
182.6
188.9
192.2
202.8
214.7
224.3
229.0
137.7
3.92%
3.11%
12
5.87
Revenue growth%
16.77
14.10
11.30
13.40
10.94
10.64
8.89
9.71
9.66
10.45
8.16
9.71
10.79
55
24.03
Gross margin%
12.36
14.74
12.82
15.69
16.65
15.10
15.68
14.98
15.14
16.69
6.38
15.14
15.12
34
21.20
Operating margin%
7.26
7.84
10.29
10.67
9.67
8.88
10.48
12.07
9.79
11.98
2.15
10.48
10.04
66
20.41
Net margin%
30.23
27.82
27.24
25.99
25.41
24.46
23.38
23.28
23.48
25.60
9.91
23.48
25.51
20
16.87
P/E ratio (avg)x
12.86
14.02
14.98
17.49
17.20
20.42
24.66
27.93
31.77
32.19
13.86
27.93
18.95
7
36.88
EV/EBITx
27.04
28.79
32.23
35.52
41.38
44.04
44.97
42.79
40.30
47.26
13.62
44.04
40.84
86
2.11
FCF yield (avg)%
18.71
17.45
18.71
19.06
20.43
20.20
17.72
14.76
14.17
11.49
25.71
14.76
18.21
48
27.53
FCF margin%
31.56
30.19
28.80
30.32
27.73
26.82
27.90
28.72
30.79
29.07
6.31
28.72
28.93
71
1.384
FCF / Net incomex
0.896
1.032
1.087
1.118
1.061
1.151
1.150
1.137
1.146
1.168
1.617
1.150
1.128
25
18.80
ROIC%
0.61
3.07
2.72
0.40
0.40
1.50
0.40
0.40
0.40
0.40
7.88
0.40
0.40
27
4.99
Return on equity%
3.53
3.45
0.75
0.40
3.18
4.12
3.54
3.16
5.43
3.29
24.79
3.54
3.37
89
15.04
Return on assets%
10.41
12.55
13.90
13.55
15.63
15.28
15.76
16.68
19.09
19.39
7.12
16.68
15.45
8
1.08
EPS$
1.71
1.83
1.76
1.70
1.91
1.87
2.10
2.37
2.62
2.70
1.12
7.19%
4.55%
—
23.21
EPS growth%
6.54
7.67
6.83
9.65
11.35
12.14
14.13
14.67
15.29
17.46
7.50
14.67
11.74
18
2.63
Bookvalue per sh$
2.78
3.00
3.11
3.20
3.32
3.29
3.35
3.88
3.87
4.05
1.01
4.05%
5.15%
—
1.27
FCF per share$
1.24
1.06
1.11
1.11
1.00
0.92
0.98
1.01
0.99
1.04
2.25
0.74%
(3.07%)
—
1.44
Dividend per sh$
2.85
2.77
2.99
3.45
3.34
3.13
3.52
3.53
3.59
3.97
1.27
3.49%
3.49%
—
4.61
Div yield (avg)%
10.21
10.68
8.59
11.23
13.42
10.97
12.05
13.19
13.17
13.78
19.93
13.17
11.64
69
8.47
Payout ratio%
9.57
8.45
7.49
8.05
7.66
6.89
8.69
7.91
7.31
9.47
20.66
7.91
7.98
50
67.60
Shares (diluted)M
108.7
126.5
126.0
127.3
132.3
144.3
156.3
152.7
153.4
178.6
71.22
6.19%
5.51%
65
17.70
Buyback yield%
27.14
29.61
31.49
31.18
32.85
35.10
35.56
35.30
36.62
35.47
9.41
35.47
33.97
26
1.266
D/E ratiox
0.626
0.650
0.675
0.785
0.844
0.867
0.875
1.017
0.943
0.885
0.990
0.885
0.855
70
152.6
Enterprise value$M
99.90
98.87
102.6
99.46
99.97
104.2
116.6
113.6
129.8
137.3
184.5
6.56%
2.70%
58
145.6
LT debt$M
46.50
44.05
43.68
48.96
46.21
48.86
45.58
48.46
52.53
53.71
202.3
3.06%
2.58%
17
Revenue
$229.0M
3.11%
1.00×
Cost of revenue
$136.0M
2.83%
0.97×
Operating expenses
$53.91M
3.49%
1.04×
Cash and investments
15.82%
Spread over hurdle
(5.20%)