56.73
Revenue$M
210.8
209.5
213.1
214.8
220.0
225.3
221.2
220.0
223.5
220.2
60.81
0.03%
0.55%
61
26.17
Revenue growth%
17.67
18.02
19.41
16.90
19.55
20.65
22.40
20.45
20.80
23.44
10.58
20.80
20.00
53
13.35
Gross margin%
27.17
29.45
29.40
27.94
26.91
28.19
29.66
28.42
31.03
28.88
18.37
28.88
28.65
94
4.00
Operating margin%
26.06
23.32
22.70
23.18
23.09
22.88
24.72
23.06
24.60
26.26
25.93
24.60
23.25
53
17.34
Net margin%
22.36
20.97
18.33
19.34
20.02
17.03
19.41
19.40
17.82
17.27
4.27
17.82
19.37
86
34.35
P/E ratio (avg)x
46.90
53.24
60.02
65.53
74.07
85.94
87.68
89.37
101.7
100.9
11.50
89.37
80.00
75
8.258
EV/EBITx
25.64
28.50
31.71
35.42
37.55
34.55
37.20
40.04
45.03
46.74
25.63
40.04
36.31
53
9.69
FCF yield (avg)%
11.40
13.10
10.75
12.63
13.39
10.61
12.78
13.43
13.33
11.13
16.02
12.78
12.70
60
27.30
FCF margin%
11.28
11.09
11.44
12.76
11.93
12.66
11.28
8.78
6.71
4.99
18.75
8.78
11.28
69
1.395
FCF / Net incomex
1.657
1.754
1.945
1.868
1.805
1.845
1.736
1.693
1.645
1.923
1.672
1.736
1.779
69
3.52
ROIC%
36.43
39.29
38.30
37.34
38.85
40.10
38.23
37.88
40.51
42.34
9.91
40.10
38.58
67
13.01
Return on equity%
12.10
10.82
13.24
13.26
14.08
15.26
13.76
15.32
18.00
20.06
15.83
15.32
13.92
75
29.00
Return on assets%
4.86
3.86
3.80
5.43
2.97
4.52
2.47
1.02
2.19
3.85
20.21
2.47
3.83
25
0.86
EPS$
1.01
1.06
1.02
0.96
1.09
1.12
1.08
1.18
1.26
1.34
0.90
4.20%
1.78%
—
2.02
EPS growth%
5.53
7.38
5.63
6.31
9.30
11.29
12.09
13.47
11.59
12.51
7.15
12.09
10.29
69
0.28
Bookvalue per sh$
1.04
1.05
1.02
0.88
0.87
0.94
0.96
0.97
1.03
1.02
0.96
3.25%
(1.23%)
—
1.69
FCF per share$
1.19
1.21
1.25
1.29
1.32
1.45
1.34
1.49
1.59
1.71
0.58
5.26%
3.14%
—
1.86
Dividend per sh$
0.67
0.79
0.93
1.02
1.11
1.14
1.16
1.16
1.30
1.49
0.64
6.06%
9.73%
—
7.90
Div yield (avg)%
30.35
29.76
32.37
34.79
36.39
34.53
36.97
39.23
37.61
38.46
28.27
37.61
35.59
91
3.44
Payout ratio%
32.11
29.65
30.66
28.18
28.89
30.82
29.15
27.61
29.99
31.41
10.46
29.99
29.82
36
86.97
Shares (diluted)M
65.46
58.00
64.40
63.05
58.92
51.76
49.44
54.49
58.00
56.30
84.69
(0.91%)
(1.58%)
71
19.07
Buyback yield%
8.02
9.09
9.88
11.25
12.83
11.13
13.38
12.85
15.66
18.06
14.04
13.38
12.04
7
1.508
D/E ratiox
1.244
1.341
1.382
1.463
1.529
1.465
1.437
1.453
1.429
1.412
0.973
1.437
1.433
73
38.33
Enterprise value$M
106.1
109.2
113.5
125.7
128.2
121.6
119.9
118.8
118.6
108.9
191.6
(3.22%)
(0.75%)
65
133.6
LT debt$M
151.3
164.9
173.1
173.8
166.6
173.8
182.2
212.7
217.6
209.5
153.5
4.69%
5.01%
92
Revenue
$220.2M
0.55%
1.00×
Cost of revenue
$136.2M
0.37%
0.98×
Operating expenses
$40.52M
0.88%
1.03×
Spread over hurdle
56.77%