159.0
Revenue$M
126.7
137.0
149.5
159.2
172.0
187.4
200.2
212.5
226.0
242.5
169.9
7.11%
7.56%
84
24.21
Revenue growth%
5.87
8.14
11.05
8.23
9.96
7.40
7.14
9.79
10.41
7.96
5.69
7.96
8.18
61
15.59
Gross margin%
6.74
4.92
7.45
10.14
9.43
11.53
9.57
7.73
9.14
10.98
13.93
9.57
9.29
68
2.97
Operating margin%
22.12
21.68
20.79
23.74
24.15
26.75
29.54
32.38
34.77
32.67
15.10
32.38
25.45
92
11.63
Net margin%
24.08
25.00
26.63
24.08
25.00
27.73
27.39
25.12
27.67
25.17
19.82
27.39
25.14
35
26.34
P/E ratio (avg)x
4.598
4.281
4.342
4.148
4.319
4.426
4.039
3.982
3.442
3.098
14.61
3.982
4.215
63
12.41
EV/EBITx
29.33
33.37
34.34
39.70
38.79
38.73
38.28
38.12
44.05
51.26
20.92
38.73
38.51
26
8.92
FCF yield (avg)%
24.54
27.15
28.45
28.07
27.93
26.70
24.66
23.06
24.18
23.16
17.11
24.18
25.68
59
29.64
FCF margin%
5.63
6.82
7.71
10.11
11.17
13.70
11.80
12.59
13.97
11.72
17.18
12.59
11.45
74
0.260
FCF / Net incomex
0.220
0.248
0.276
0.255
0.243
0.257
0.246
0.228
0.247
0.281
0.782
0.247
0.248
54
5.73
ROIC%
22.85
23.10
20.17
17.30
15.45
17.15
18.94
18.90
17.25
20.02
5.29
18.90
18.92
88
23.95
Return on equity%
1.39
2.39
3.85
4.04
2.84
1.83
2.60
3.06
1.92
1.85
7.23
1.92
2.49
46
24.91
Return on assets%
27.72
30.71
28.53
28.71
29.45
28.94
31.86
29.23
28.30
30.24
27.18
29.23
29.08
69
0.63
EPS$
0.79
0.80
0.79
0.87
0.91
0.95
1.03
1.14
1.17
1.18
0.64
5.52%
4.76%
—
7.41
EPS growth%
19.00
18.97
18.27
20.33
22.12
20.76
19.03
18.17
15.45
13.16
10.29
18.17
18.98
95
0.42
Bookvalue per sh$
0.67
0.64
0.64
0.69
0.72
0.80
0.74
0.75
0.70
0.70
0.69
(0.53%)
(0.06%)
—
0.53
FCF per share$
0.24
0.26
0.22
0.23
0.24
0.24
0.21
0.20
0.21
0.19
0.47
(4.46%)
(2.73%)
—
0.11
Dividend per sh$
0.76
0.85
0.82
0.90
1.05
1.16
1.15
1.26
1.42
1.44
0.45
6.43%
8.24%
—
11.40
Div yield (avg)%
17.72
19.16
20.42
23.28
22.65
22.58
19.75
20.65
23.16
21.78
5.23
21.78
21.21
86
9.97
Payout ratio%
13.32
14.12
16.04
15.72
16.66
15.61
13.53
15.62
13.37
10.99
22.50
13.53
14.86
92
277.9
Shares (diluted)M
311.6
326.8
339.7
394.7
460.9
456.6
485.1
471.6
462.8
470.7
286.9
0.42%
4.01%
70
3.58
Buyback yield%
11.56
11.89
13.82
15.75
17.88
15.64
13.61
11.74
9.03
10.33
2.84
11.74
12.75
20
1.148
D/E ratiox
0.211
0.201
0.201
0.202
0.179
0.198
0.215
0.219
0.217
0.227
0.328
0.217
0.207
67
35.77
Enterprise value$M
301.9
286.8
325.7
310.0
286.8
271.4
264.7
251.7
242.2
263.0
178.0
(1.72%)
(0.65%)
23
55.81
LT debt$M
350.5
374.8
416.3
399.7
426.6
427.5
419.3
459.9
535.4
607.1
155.9
7.31%
5.35%
32
Revenue
$242.5M
7.56%
1.00×
Cost of revenue
$122.0M
8.31%
1.07×
Operating expenses
$40.45M
6.37%
0.90×