48.17
Revenue$M
218.0
228.4
233.4
246.6
257.6
270.2
277.4
295.5
305.7
322.0
53.12
4.57%
4.28%
56
2.05
Revenue growth%
7.13
9.14
11.98
10.78
7.79
10.28
8.71
11.64
10.09
7.71
9.93
10.09
9.61
87
8.72
Gross margin%
14.88
13.58
16.57
18.85
17.89
19.81
21.41
21.83
23.06
23.48
11.58
21.83
19.33
42
17.82
Operating margin%
26.06
26.22
23.61
24.37
21.79
19.27
18.91
16.89
18.90
18.52
29.64
18.90
20.53
11
25.13
Net margin%
10.92
8.46
7.86
10.45
9.74
12.69
10.61
7.68
10.35
11.90
14.89
10.61
10.40
64
12.47
P/E ratio (avg)x
17.19
19.50
19.59
23.22
24.66
29.08
29.63
35.81
42.41
47.79
23.13
35.81
26.87
66
16.27
EV/EBITx
25.64
24.03
24.81
24.35
25.62
23.68
21.91
20.90
19.77
19.61
10.39
20.90
23.86
49
9.64
FCF yield (avg)%
3.22
3.67
1.80
0.63
2.53
2.26
1.89
0.83
2.75
2.01
21.66
2.01
2.14
86
3.76
FCF margin%
13.58
15.46
15.10
17.74
14.81
15.81
12.93
15.58
16.25
14.90
9.69
15.58
15.28
80
1.225
FCF / Net incomex
2.249
2.467
2.456
2.881
3.371
3.855
3.904
4.133
4.748
5.398
1.462
4.133
3.613
6
7.10
ROIC%
0.40
0.40
0.40
2.97
4.04
4.59
7.52
7.49
5.74
8.34
8.87
7.49
4.31
15
26.53
Return on equity%
19.35
16.84
13.87
15.66
17.85
16.18
15.11
14.42
11.69
9.09
22.63
14.42
15.39
40
15.42
Return on assets%
18.43
17.61
16.03
15.49
14.16
14.09
13.92
12.05
10.42
10.67
20.08
12.05
14.13
64
2.39
EPS$
1.38
1.36
1.43
1.51
1.57
1.49
1.39
1.29
1.32
1.43
2.44
(1.83%)
0.63%
—
5.37
EPS growth%
30.29
31.18
31.13
33.37
31.30
30.96
29.19
31.33
33.08
30.27
2.27
30.96
31.16
5
3.30
Bookvalue per sh$
6.46
6.20
6.05
5.74
5.59
5.32
6.05
5.74
5.74
5.57
1.70
(0.08%)
(1.99%)
—
3.99
FCF per share$
2.85
2.90
3.08
3.40
3.71
4.19
4.13
4.23
4.26
5.02
1.05
6.28%
6.29%
—
5.49
Dividend per sh$
4.61
5.27
5.73
5.58
5.64
5.48
6.36
7.15
8.30
7.87
1.18
6.89%
7.02%
—
4.02
Div yield (avg)%
10.64
10.44
8.10
9.16
8.86
8.93
9.55
12.03
10.91
9.13
25.49
9.55
9.35
48
20.16
Payout ratio%
2.17
0.40
0.40
2.59
0.40
3.15
1.10
0.40
2.40
4.65
24.91
2.40
1.63
30
32.80
Shares (diluted)M
21.00
18.98
16.47
14.44
12.22
12.62
12.54
11.83
10.02
9.411
32.40
(5.08%)
(8.26%)
82
23.92
Buyback yield%
4.79
7.70
8.24
6.22
6.22
7.28
5.46
5.96
5.46
7.23
17.93
5.96
6.22
52
1.394
D/E ratiox
1.655
1.754
1.841
1.962
1.969
2.139
2.423
2.784
2.959
2.873
1.604
2.784
2.054
19
32.15
Enterprise value$M
288.0
276.4
277.4
290.5
330.8
353.5
332.5
374.9
340.6
362.4
48.63
1.85%
3.62%
8
144.8
LT debt$M
358.1
384.4
408.5
416.4
403.8
423.6
429.6
455.1
497.6
484.8
126.7
3.72%
3.15%
47
Revenue
$322.0M
4.28%
1.00×
Cost of revenue
$225.4M
4.28%
1.00×
Operating expenses
$50.04M
5.02%
1.07×