59.45
Revenue$M
151.6
150.3
150.9
150.5
154.2
150.9
149.4
152.1
150.7
150.4
63.24
(0.50%)
(0.27%)
72
8.31
Revenue growth%
16.65
16.38
17.34
18.53
18.66
19.13
16.31
13.68
14.73
13.70
26.57
14.73
16.51
15
27.70
Gross margin%
6.27
8.17
8.52
8.67
8.88
10.47
10.65
11.90
9.67
9.19
14.68
10.47
9.04
72
28.64
Operating margin%
16.95
19.79
19.19
21.78
23.20
24.57
22.98
23.83
23.97
22.33
2.16
23.83
22.66
87
6.11
Net margin%
13.32
14.16
11.92
10.88
9.75
11.56
10.65
13.39
15.86
16.04
4.11
13.39
12.62
52
34.90
P/E ratio (avg)x
23.08
22.85
23.59
21.55
22.44
24.69
22.38
21.68
23.29
23.43
35.11
23.29
22.97
70
34.40
EV/EBITx
29.54
29.57
30.94
34.01
31.20
35.13
32.78
36.22
40.23
38.43
34.09
36.22
33.40
33
28.99
FCF yield (avg)%
6.68
6.34
7.05
9.16
10.13
11.60
14.48
12.06
9.75
11.53
15.81
11.60
9.94
78
17.51
FCF margin%
11.89
13.35
16.27
18.25
17.04
17.71
15.82
17.91
19.23
17.09
14.18
17.71
17.07
76
1.610
FCF / Net incomex
1.239
1.402
1.470
1.750
2.095
2.262
2.404
2.522
2.577
2.989
0.727
2.522
2.179
90
15.52
ROIC%
22.87
24.18
24.33
22.85
22.50
19.86
17.66
17.70
20.33
21.01
5.77
19.86
21.76
65
21.60
Return on equity%
18.10
19.82
18.15
18.63
21.51
23.44
21.48
20.47
21.74
21.20
19.45
21.48
20.83
77
19.88
Return on assets%
15.77
15.95
18.63
16.30
13.34
15.27
13.16
12.70
12.90
15.71
19.56
13.16
15.49
91
1.42
EPS$
0.90
1.04
1.21
1.31
1.47
1.74
2.02
2.34
2.57
3.08
1.57
15.89%
13.14%
—
18.42
EPS growth%
8.12
10.85
7.92
10.43
12.66
15.59
13.18
16.00
17.63
18.36
24.00
16.00
12.92
26
0.80
Bookvalue per sh$
1.16
1.22
1.17
1.27
1.28
1.17
1.34
1.24
1.41
1.58
2.15
4.19%
2.48%
—
0.97
FCF per share$
0.91
0.87
0.87
0.83
0.82
0.89
0.79
0.80
0.74
0.77
1.25
(1.15%)
(1.56%)
—
1.68
Dividend per sh$
1.79
1.89
1.79
1.73
1.54
1.46
1.37
1.17
1.09
1.19
1.29
(5.11%)
(3.77%)
—
5.60
Div yield (avg)%
29.37
26.72
28.54
27.48
26.95
28.18
26.47
24.68
22.20
21.34
18.66
24.68
26.84
86
4.08
Payout ratio%
16.38
14.71
15.38
14.93
17.12
17.41
19.10
17.85
19.89
16.98
29.08
17.85
17.05
27
51.32
Shares (diluted)M
61.87
65.65
64.61
59.83
65.60
66.28
63.82
61.34
57.05
59.90
50.68
(1.80%)
(0.60%)
54
2.31
Buyback yield%
8.95
6.10
4.82
3.38
3.99
1.00
0.40
0.40
0.40
0.83
25.76
0.40
2.19
46
0.100
D/E ratiox
1.107
1.110
1.001
0.990
1.022
0.892
0.936
0.943
0.980
0.896
0.277
0.936
0.985
14
83.22
Enterprise value$M
10.17
11.42
11.27
11.52
11.30
11.64
10.68
10.27
10.56
11.78
36.48
0.84%
2.46%
11
97.84
LT debt$M
41.53
45.34
44.39
46.89
42.21
38.06
37.96
35.83
36.14
33.31
154.9
(4.62%)
(1.34%)
77
Revenue
$150.4M
(0.27%)
1.00×
Cost of revenue
$68.36M
0.33%
1.06×
Operating expenses
$33.10M
(0.80%)
0.95×
Property and equipment
21.59%