41.70
Revenue$M
142.0
144.1
145.5
149.0
153.1
153.2
157.3
161.9
159.1
156.4
45.56
0.43%
1.22%
57
18.26
Revenue growth%
8.35
10.12
11.89
13.88
12.03
9.74
10.14
7.69
8.30
6.29
17.79
8.30
9.93
54
29.27
Gross margin%
10.66
12.72
11.86
12.36
15.27
13.57
15.76
13.58
14.74
15.82
23.26
14.74
13.57
62
15.88
Operating margin%
23.89
24.03
23.75
20.96
20.16
20.19
21.56
24.08
26.55
28.77
10.66
24.08
23.82
15
29.88
Net margin%
26.00
27.70
26.80
27.10
27.71
27.50
28.64
27.56
29.93
28.48
4.59
28.48
27.63
25
10.57
P/E ratio (avg)x
38.91
34.31
34.26
32.45
30.93
31.76
31.00
27.34
26.74
27.48
10.21
27.48
31.38
6
15.28
EV/EBITx
21.40
22.42
25.61
24.16
27.14
27.71
27.43
27.86
27.78
27.84
36.62
27.78
27.29
68
6.48
FCF yield (avg)%
20.41
21.79
20.11
21.03
22.04
22.29
20.27
20.80
22.31
21.15
15.93
21.15
21.09
52
5.46
FCF margin%
15.07
12.74
15.65
14.27
15.29
12.80
14.53
13.78
16.44
15.13
23.36
14.53
14.80
87
0.693
FCF / Net incomex
1.613
1.529
1.402
1.397
1.385
1.253
1.240
1.275
1.109
1.136
0.900
1.240
1.330
85
24.68
ROIC%
23.02
23.02
22.13
19.44
17.19
18.34
15.98
18.31
21.21
18.68
18.32
18.34
19.06
68
2.55
Return on equity%
8.48
8.40
6.71
4.06
3.13
6.02
7.22
6.01
5.78
7.01
24.64
6.02
6.37
23
12.47
Return on assets%
14.71
16.11
13.60
12.86
14.22
12.27
9.64
8.05
10.81
9.54
6.35
9.64
12.57
19
0.64
EPS$
0.47
0.51
0.51
0.52
0.51
0.58
0.64
0.65
0.68
0.80
0.68
9.43%
6.00%
—
4.47
EPS growth%
15.78
17.01
18.15
16.07
15.89
17.66
20.02
21.56
20.56
21.70
18.46
20.56
17.91
76
0.16
Bookvalue per sh$
0.18
0.18
0.19
0.19
0.17
0.17
0.18
0.19
0.17
0.18
0.78
0.51%
(0.59%)
—
0.34
FCF per share$
0.18
0.19
0.20
0.22
0.22
0.22
0.21
0.20
0.19
0.21
0.31
(1.56%)
2.21%
—
0.26
Dividend per sh$
0.41
0.45
0.42
0.43
0.41
0.45
0.43
0.39
0.39
0.43
0.44
0.70%
1.86%
—
3.58
Div yield (avg)%
12.83
15.22
12.89
13.15
14.88
15.83
14.63
15.32
14.51
14.96
5.28
14.96
14.75
27
10.50
Payout ratio%
11.71
14.07
15.76
14.01
16.51
17.48
17.66
19.52
16.75
14.41
22.82
17.48
16.14
52
62.82
Shares (diluted)M
76.30
82.31
77.60
82.51
85.24
87.74
82.17
77.96
85.17
96.55
65.35
2.52%
2.29%
43
2.89
Buyback yield%
9.06
7.68
7.21
8.60
10.45
12.53
15.44
16.79
15.79
17.23
28.33
15.79
11.49
68
1.350
D/E ratiox
0.188
0.195
0.219
0.211
0.211
0.212
0.215
0.222
0.236
0.229
1.282
0.222
0.213
35
38.31
Enterprise value$M
127.5
118.3
128.6
115.4
104.0
101.9
96.03
102.8
115.1
127.7
115.1
4.18%
0.74%
72
99.49
LT debt$M
19.46
19.83
20.36
23.62
24.52
29.33
30.20
35.00
36.96
40.61
114.8
10.62%
8.92%
5
Revenue
$156.4M
1.22%
1.00×
Cost of revenue
$109.5M
1.22%
1.00×
Operating expenses
$34.67M
1.18%
1.00×
Goodwill & intangibles
15.66%
Spread over hurdle
(7.20%)