184.6
Revenue$M
263.6
285.3
297.3
310.8
336.5
351.4
381.1
398.2
420.4
456.9
196.0
6.31%
6.36%
76
15.68
Revenue growth%
16.77
19.06
18.24
19.67
17.35
15.41
13.78
14.05
14.56
15.22
15.77
14.56
16.09
29
26.58
Gross margin%
13.75
13.35
15.71
17.50
15.35
15.54
16.17
17.95
15.24
18.04
18.51
16.17
15.63
17
7.71
Operating margin%
15.78
15.32
14.37
12.14
12.59
12.48
10.41
12.24
10.80
9.17
16.47
10.80
12.36
7
12.77
Net margin%
3.78
4.09
1.14
1.26
4.10
6.42
6.56
5.70
5.07
8.04
20.45
6.42
4.59
73
32.85
P/E ratio (avg)x
44.03
51.74
55.95
59.50
67.60
75.49
72.50
72.75
78.92
83.97
34.11
75.49
70.05
40
31.39
EV/EBITx
30.72
35.71
37.17
40.95
45.00
50.09
50.63
56.83
57.62
68.49
21.90
56.83
47.54
69
5.60
FCF yield (avg)%
12.65
10.97
13.94
11.06
8.81
5.96
7.73
9.12
11.53
14.17
8.60
9.12
11.01
21
10.71
FCF margin%
24.65
22.82
22.16
23.31
25.21
27.57
25.68
28.10
25.31
23.94
8.92
25.68
24.93
29
1.344
FCF / Net incomex
1.120
1.257
1.251
1.259
1.221
1.304
1.338
1.216
1.297
1.470
1.050
1.304
1.258
36
23.50
ROIC%
27.93
27.02
28.09
29.20
27.51
27.45
27.62
28.99
27.90
29.60
7.95
27.90
27.92
74
24.37
Return on equity%
14.91
15.17
15.79
18.19
18.19
20.35
21.97
19.02
17.80
19.54
21.27
19.54
18.19
44
22.15
Return on assets%
12.25
14.91
14.25
15.57
13.71
15.02
12.03
11.33
12.46
12.97
27.43
12.46
13.34
21
0.49
EPS$
0.45
0.42
0.40
0.37
0.40
0.39
0.38
0.36
0.35
0.32
0.54
(4.43%)
(3.09%)
—
29.60
EPS growth%
9.91
10.79
10.61
12.67
14.12
15.36
14.01
13.34
16.05
13.32
3.14
14.01
13.33
69
0.21
Bookvalue per sh$
0.58
0.55
0.55
0.52
0.56
0.62
0.59
0.62
0.59
0.53
0.37
(0.99%)
(0.31%)
—
0.61
FCF per share$
0.46
0.45
0.45
0.41
0.40
0.40
0.35
0.34
0.30
0.31
0.38
(5.11%)
(4.29%)
—
0.62
Dividend per sh$
0.77
0.73
0.70
0.71
0.75
0.70
0.68
0.79
0.74
0.81
0.64
1.70%
1.48%
—
2.34
Div yield (avg)%
23.51
21.39
23.06
22.13
22.56
24.19
22.18
24.62
24.73
22.17
12.23
24.19
22.81
39
29.66
Payout ratio%
27.75
27.75
29.76
28.98
31.81
34.27
35.21
32.83
32.75
30.44
3.64
32.83
31.13
40
0.393
Shares (diluted)B
0.603
0.703
0.810
0.952
0.997
1.002
1.119
1.092
1.187
1.322
0.401
5.81%
9.60%
91
20.65
Buyback yield%
1.89
1.00
2.56
2.41
2.00
3.77
2.15
1.73
0.40
2.37
20.67
2.15
2.07
67
0.783
D/E ratiox
1.379
1.211
1.180
1.093
1.138
1.042
0.972
0.992
0.889
0.860
1.715
0.972
1.067
94
341.6
Enterprise value$M
636.2
579.9
613.6
644.6
588.6
626.1
566.3
513.1
473.3
491.8
167.6
(3.53%)
(1.33%)
88
554.7
LT debt$M
376.7
398.1
362.1
332.2
332.9
334.6
336.0
342.6
319.0
279.4
396.3
(3.45%)
(3.21%)
57
Revenue
$456.9M
6.36%
1.00×
Cost of revenue
$319.8M
6.36%
1.00×
Operating expenses
$78.36M
6.62%
1.03×
Goodwill & intangibles
17.03%
Spread over hurdle
(5.35%)