106.8
Revenue$M
154.3
161.2
162.1
168.1
174.9
178.7
183.6
192.0
193.6
193.7
110.9
2.06%
2.28%
13
27.65
Revenue growth%
0.52
2.36
0.40
0.76
0.40
3.16
4.38
3.04
1.39
2.64
3.25
3.04
1.88
86
19.56
Gross margin%
26.13
28.81
27.95
26.40
27.95
29.18
27.33
25.17
23.15
25.89
10.05
25.89
26.86
57
9.66
Operating margin%
13.58
14.36
11.84
12.09
14.61
13.32
15.87
15.14
15.00
15.69
15.50
15.14
14.48
91
10.74
Net margin%
28.27
30.78
28.48
25.60
26.85
29.12
29.60
28.91
27.04
29.60
8.49
29.12
28.70
85
31.71
P/E ratio (avg)x
34.03
34.99
34.94
38.03
39.88
44.59
48.38
54.50
56.69
54.57
15.58
54.50
42.23
93
28.29
EV/EBITx
45.66
46.65
48.53
53.27
61.71
67.86
71.12
74.95
79.25
77.49
23.49
74.95
64.78
9
28.81
FCF yield (avg)%
16.64
15.47
18.25
17.05
14.92
16.89
15.19
16.64
19.44
21.47
25.92
16.89
16.76
58
2.44
FCF margin%
2.90
0.53
0.40
3.05
5.22
4.29
7.04
4.49
2.94
2.43
7.55
4.29
3.00
36
1.421
FCF / Net incomex
3.408
3.909
3.886
4.478
4.698
4.974
5.044
5.055
5.847
6.828
1.737
5.055
4.836
44
15.69
ROIC%
13.56
10.67
12.88
11.56
12.84
10.92
9.12
6.61
5.90
5.89
10.59
6.61
10.79
12
23.22
Return on equity%
18.66
18.19
20.21
20.83
21.08
20.67
18.20
16.19
16.52
18.03
2.15
18.03
18.43
7
10.95
Return on assets%
13.26
14.35
12.44
13.07
15.95
15.63
15.30
12.86
14.50
12.08
17.49
14.50
13.81
38
0.38
EPS$
0.29
0.28
0.28
0.26
0.29
0.31
0.28
0.25
0.25
0.25
0.39
(2.81%)
(2.52%)
—
22.52
EPS growth%
17.92
20.28
19.64
20.66
22.46
20.56
21.92
19.47
18.99
21.93
25.91
20.56
20.42
12
0.20
Bookvalue per sh$
0.48
0.49
0.54
0.63
0.70
0.83
0.83
0.97
1.11
1.11
0.23
9.49%
9.51%
—
0.10
FCF per share$
0.13
0.13
0.14
0.16
0.15
0.16
0.14
0.15
0.16
0.18
0.34
3.43%
2.11%
—
0.26
Dividend per sh$
0.39
0.46
0.51
0.55
0.63
0.70
0.69
0.68
0.74
0.86
0.12
6.66%
10.27%
—
11.50
Div yield (avg)%
25.26
22.43
25.10
26.55
28.58
26.03
26.54
25.85
25.23
22.68
25.74
25.85
25.55
17
16.42
Payout ratio%
7.47
9.52
8.85
8.02
7.04
5.91
6.94
7.86
9.24
9.25
13.71
7.86
7.94
32
381.2
Shares (diluted)M
345.7
292.4
287.6
304.3
324.8
331.3
332.2
304.2
286.7
259.3
373.8
(4.40%)
(4.34%)
72
25.62
Buyback yield%
20.71
20.27
19.35
17.91
17.28
14.59
14.65
14.00
12.17
13.80
29.73
14.00
15.97
48
1.340
D/E ratiox
0.636
0.712
0.690
0.789
0.887
1.032
1.174
1.131
1.259
1.244
0.607
1.174
0.960
67
93.76
Enterprise value$M
163.2
166.9
189.8
210.0
200.0
221.3
231.4
223.4
246.5
234.6
145.8
3.24%
3.71%
14
168.4
LT debt$M
47.13
49.31
56.37
59.36
63.76
60.01
65.11
71.55
82.30
94.76
121.4
8.25%
7.46%
42
Revenue
$193.7M
2.28%
1.00×
Cost of revenue
$135.6M
2.28%
1.00×
Operating expenses
$36.65M
2.22%
0.99×
Spread over hurdle
(1.14%)