214.2
Revenue$M
338.5
343.6
356.6
363.0
374.1
380.0
387.9
400.5
406.9
423.0
225.6
2.49%
2.78%
43
4.99
Revenue growth%
24.54
22.30
25.13
24.48
21.79
23.98
22.76
22.41
24.33
21.97
16.45
22.76
23.37
38
16.66
Gross margin%
6.22
6.79
9.65
8.93
6.55
3.90
6.49
8.48
7.97
10.67
16.43
7.97
7.38
18
25.89
Operating margin%
16.94
17.56
18.41
20.73
21.88
19.49
18.51
18.46
19.49
18.01
15.65
18.51
18.48
70
20.57
Net margin%
10.71
13.56
12.82
12.14
9.65
6.91
9.88
8.04
10.14
11.60
16.48
9.88
10.42
7
24.27
P/E ratio (avg)x
15.99
14.49
16.02
15.40
15.59
15.61
15.69
15.94
18.22
19.69
6.519
15.94
15.81
34
20.00
EV/EBITx
26.59
28.91
30.40
27.13
26.32
27.39
28.62
26.38
24.20
24.61
16.96
26.38
26.86
81
18.17
FCF yield (avg)%
4.31
1.66
0.40
0.40
0.40
0.40
3.28
2.76
4.93
3.18
8.40
3.18
2.21
7
16.84
FCF margin%
17.17
18.81
17.20
19.15
18.66
17.10
19.97
22.88
22.35
24.53
13.68
22.35
18.98
36
1.228
FCF / Net incomex
0.549
0.572
0.612
0.713
0.742
0.844
0.976
1.065
1.063
1.186
1.340
1.063
0.793
31
29.31
ROIC%
8.88
5.92
3.75
3.60
6.40
6.77
8.16
9.06
9.76
12.55
23.30
9.06
7.47
78
8.31
Return on equity%
3.36
1.22
3.98
5.27
6.75
9.54
8.20
8.14
9.00
6.54
24.29
8.20
6.64
62
22.03
Return on assets%
5.17
4.73
3.70
5.94
7.79
6.43
4.15
6.84
4.20
6.90
21.94
6.43
5.56
26
1.39
EPS$
0.93
0.90
0.95
0.93
0.89
0.93
0.92
0.85
0.80
0.73
1.48
(3.72%)
(2.60%)
—
9.37
EPS growth%
19.85
18.55
20.24
18.10
19.84
20.95
22.31
22.24
19.45
19.53
24.61
20.95
19.85
33
0.94
Bookvalue per sh$
1.54
1.74
1.59
1.63
1.67
1.57
1.75
1.81
1.89
2.00
1.45
3.61%
2.65%
—
0.68
FCF per share$
1.08
1.05
1.06
0.96
0.88
0.80
0.80
0.73
0.64
0.54
0.81
(9.41%)
(7.28%)
—
0.54
Dividend per sh$
1.30
1.44
1.53
1.41
1.52
1.45
1.58
1.63
1.85
1.87
0.42
4.24%
3.83%
—
3.02
Div yield (avg)%
21.01
18.09
17.86
19.80
17.41
19.04
21.02
21.84
21.16
23.12
28.20
21.16
20.41
69
17.11
Payout ratio%
9.56
7.39
9.69
7.91
5.46
5.61
7.05
6.74
5.97
5.79
4.81
5.97
6.89
28
163.7
Shares (diluted)M
227.6
224.1
216.9
255.7
254.4
262.2
281.7
310.4
311.0
364.0
161.9
7.42%
5.44%
45
26.35
Buyback yield%
4.27
2.66
1.80
0.40
1.20
0.40
0.40
0.40
0.40
1.63
2.82
0.40
0.80
61
1.625
D/E ratiox
0.425
0.421
0.391
0.350
0.336
0.326
0.344
0.364
0.322
0.353
0.389
0.344
0.352
24
29.00
Enterprise value$M
112.8
119.5
134.3
159.8
189.5
187.5
180.2
198.9
191.2
185.1
125.3
(0.47%)
6.10%
57
31.69
LT debt$M
61.72
71.34
79.66
85.99
87.04
94.00
112.5
116.1
121.2
145.3
350.2
10.80%
10.79%
26
Revenue
$423.0M
2.78%
1.00×
Cost of revenue
$279.0M
2.70%
0.99×
Operating expenses
$85.99M
2.89%
1.01×
Goodwill & intangibles
13.88%
Spread over hurdle
(1.73%)