15.84
Revenue$M
202.5
211.2
216.2
227.3
236.9
245.3
259.3
272.3
277.2
281.2
16.90
3.49%
3.66%
23
11.54
Revenue growth%
20.83
23.32
24.42
21.42
22.48
22.47
22.49
22.32
22.28
19.78
4.97
22.32
22.40
71
4.01
Gross margin%
39.50
37.96
35.86
36.96
36.12
36.23
35.65
37.43
35.81
35.55
9.33
35.81
36.17
77
20.26
Operating margin%
26.09
23.75
23.21
24.54
25.38
23.56
24.52
25.11
22.98
22.70
7.92
23.56
24.14
71
9.99
Net margin%
8.61
11.56
9.61
8.96
7.06
4.70
6.14
7.73
6.16
8.70
25.17
6.16
8.17
91
33.59
P/E ratio (avg)x
27.37
30.92
32.64
33.63
39.02
43.39
48.69
46.65
47.22
53.94
37.24
47.22
41.20
48
33.93
EV/EBITx
21.47
20.83
20.09
22.93
21.67
23.67
24.27
28.15
29.74
27.92
31.47
27.92
23.30
84
7.34
FCF yield (avg)%
13.31
13.78
16.52
19.24
19.49
17.37
17.59
18.28
17.88
17.61
18.82
17.61
17.60
23
17.29
FCF margin%
18.76
17.34
17.10
14.48
14.94
12.66
13.27
11.72
10.98
12.58
3.99
12.58
13.87
19
0.111
FCF / Net incomex
0.670
0.597
0.594
0.566
0.506
0.471
0.515
0.502
0.454
0.451
1.275
0.471
0.510
95
21.96
ROIC%
11.47
13.52
14.31
14.42
16.18
16.98
17.11
18.82
18.77
17.65
23.54
17.65
16.58
85
17.38
Return on equity%
8.96
6.40
8.72
9.52
8.77
8.98
6.87
6.77
5.78
5.23
4.84
6.77
7.79
18
25.46
Return on assets%
31.42
29.86
32.12
32.71
35.25
37.13
37.03
37.43
37.20
35.28
11.72
37.13
35.27
15
1.72
EPS$
2.51
2.89
3.03
3.38
3.90
4.17
4.19
4.88
4.79
5.10
1.92
5.52%
8.03%
—
16.39
EPS growth%
28.56
25.82
23.22
25.38
26.53
29.41
29.51
26.90
26.90
24.00
16.13
26.90
26.71
39
1.08
Bookvalue per sh$
3.21
3.39
3.62
3.82
3.92
3.59
3.16
3.29
2.90
3.04
1.12
(4.95%)
(0.38%)
—
2.53
FCF per share$
7.29
7.48
7.11
7.62
7.10
7.77
7.94
7.44
6.98
6.72
2.03
(1.12%)
0.13%
—
0.86
Dividend per sh$
2.60
2.69
2.52
2.42
2.51
2.30
2.00
2.11
1.93
2.02
5.11
(4.24%)
(2.55%)
—
27.40
Div yield (avg)%
13.93
16.58
16.82
18.58
17.14
19.23
19.75
18.20
18.84
20.71
20.75
19.23
18.39
71
6.74
Payout ratio%
22.03
22.20
23.40
25.72
28.35
30.34
30.67
29.23
29.19
31.06
20.87
30.34
28.77
44
45.71
Shares (diluted)M
42.91
44.18
41.04
37.47
36.99
37.40
37.58
37.31
37.51
37.45
46.65
0.25%
(2.87%)
88
6.02
Buyback yield%
20.74
21.88
21.71
23.75
22.89
20.20
21.95
23.07
23.88
23.80
13.34
23.07
22.42
51
0.501
D/E ratiox
0.888
1.020
1.214
1.389
1.459
1.503
1.600
1.888
2.127
2.235
1.273
1.888
1.481
61
234.9
Enterprise value$M
53.67
58.75
64.69
68.29
68.99
73.60
81.35
90.50
100.3
116.4
216.1
11.02%
9.92%
24
104.9
LT debt$M
219.2
223.5
240.8
278.9
288.7
289.7
311.5
319.9
355.2
375.6
190.5
5.41%
5.47%
63
Revenue
$281.2M
3.66%
1.00×
Cost of revenue
$169.4M
3.67%
1.00×
Operating expenses
$52.00M
3.59%
0.99×
Goodwill & intangibles
17.46%