17.61
Revenue$M
361.5
360.4
365.9
366.3
373.3
378.3
375.4
380.8
385.5
396.0
18.57
1.19%
1.08%
41
13.70
Revenue growth%
22.27
23.19
23.80
25.11
25.40
23.87
20.88
18.94
19.35
21.88
29.94
20.88
22.73
25
23.53
Gross margin%
18.52
16.40
15.77
16.80
18.59
17.13
17.90
15.91
15.42
15.99
20.44
15.99
16.60
73
28.01
Operating margin%
26.33
24.06
25.36
22.38
24.07
24.90
27.31
26.45
26.49
27.81
29.23
26.49
25.85
62
23.05
Net margin%
17.89
16.06
15.48
13.91
12.77
12.54
13.49
11.25
9.18
9.16
23.82
11.25
13.13
86
6.683
P/E ratio (avg)x
32.88
33.94
35.53
36.08
33.26
30.84
27.94
29.61
29.63
30.51
6.313
29.63
31.86
27
30.23
EV/EBITx
26.98
30.13
28.91
28.47
29.20
28.12
27.08
24.83
24.86
23.18
22.15
24.86
27.60
48
23.98
FCF yield (avg)%
27.81
26.39
24.28
27.13
29.05
28.30
30.53
31.90
32.34
32.82
10.85
31.90
28.68
47
24.85
FCF margin%
24.26
25.99
24.68
26.10
23.60
24.07
26.40
23.42
26.27
26.56
27.26
26.27
25.33
46
1.552
FCF / Net incomex
1.457
1.352
1.511
1.726
1.923
1.837
1.784
1.825
1.741
1.960
1.358
1.825
1.762
91
6.76
ROIC%
31.22
33.54
32.66
31.14
29.27
29.46
29.29
27.47
26.64
24.43
24.09
27.47
29.37
10
2.14
Return on equity%
28.91
28.03
27.46
26.10
24.84
24.10
25.73
26.93
25.91
24.98
20.80
25.73
26.01
16
5.52
Return on assets%
23.06
24.58
25.01
26.89
24.86
22.15
19.93
19.46
16.85
15.43
19.21
19.46
22.60
90
0.07
EPS$
0.13
0.12
0.11
0.11
0.12
0.13
0.13
0.13
0.12
0.11
0.08
(1.32%)
(0.34%)
—
2.86
EPS growth%
26.83
29.59
27.08
27.68
30.34
29.71
27.68
30.37
27.47
27.64
27.12
27.68
27.68
32
0.15
Bookvalue per sh$
0.17
0.17
0.19
0.18
0.19
0.17
0.16
0.14
0.14
0.14
0.05
(6.15%)
(3.19%)
—
0.05
FCF per share$
0.12
0.11
0.11
0.10
0.11
0.12
0.11
0.11
0.11
0.10
0.13
(0.96%)
(1.34%)
—
0.18
Dividend per sh$
0.16
0.17
0.17
0.16
0.18
0.18
0.18
0.21
0.21
0.21
0.04
3.42%
4.05%
—
17.64
Div yield (avg)%
17.25
14.88
15.86
14.22
14.76
11.94
14.16
14.41
15.60
14.12
27.10
14.16
14.59
6
21.50
Payout ratio%
3.62
4.66
2.76
4.68
3.12
1.61
0.40
2.91
3.83
3.33
16.37
2.91
3.22
12
1.505
Shares (diluted)B
1.434
1.357
1.199
1.194
1.082
0.936
1.018
0.904
0.843
0.865
1.505
(4.37%)
(5.59%)
90
13.00
Buyback yield%
21.82
23.35
25.75
28.13
28.46
29.59
26.95
29.35
29.60
28.12
10.50
29.35
28.12
19
1.109
D/E ratiox
1.014
1.001
0.993
1.104
1.260
1.375
1.328
1.406
1.486
1.450
1.029
1.406
1.294
69
286.9
Enterprise value$M
162.9
191.1
231.9
264.5
289.4
315.8
319.6
377.5
392.2
442.4
107.5
8.86%
11.75%
63
186.5
LT debt$M
27.15
26.84
24.58
25.20
24.75
23.81
22.41
21.42
23.38
20.62
181.2
(3.58%)
(3.18%)
36
Revenue
$396.0M
1.08%
1.00×
Cost of revenue
$211.9M
1.28%
1.02×
Operating expenses
$97.59M
0.74%
0.97×
Spread over hurdle
10.92%