74.15
Revenue$M
134.7
138.4
137.7
139.6
139.2
139.4
142.1
142.3
143.2
79.31
90.74
0.51%
0.96%
36
26.00
Revenue growth%
27.46
25.39
27.11
27.23
24.72
24.28
26.35
26.90
27.84
8.43
22.35
26.35
27.00
16
22.81
Gross margin%
18.83
17.49
17.14
18.22
20.36
19.57
20.74
20.93
20.03
24.70
15.07
20.36
19.20
84
13.67
Operating margin%
14.99
13.26
16.18
16.52
18.14
19.43
16.72
16.82
19.05
8.50
22.06
18.14
16.62
25
10.42
Net margin%
18.50
21.26
22.85
20.97
18.79
18.85
17.60
19.74
17.81
3.22
22.04
18.79
18.82
8
27.74
P/E ratio (avg)x
61.27
60.36
63.21
74.87
87.93
94.70
104.1
108.5
107.2
10.98
16.90
104.1
81.40
41
27.11
EV/EBITx
40.53
40.65
43.41
46.91
50.04
56.22
54.71
61.01
55.48
25.51
12.05
55.48
48.48
31
26.30
FCF yield (avg)%
21.94
24.68
23.56
25.57
27.74
25.63
25.54
23.37
21.07
11.04
24.89
25.54
24.12
83
15.96
FCF margin%
16.62
15.69
16.69
18.88
17.88
20.08
22.17
20.82
21.03
16.98
17.23
20.82
18.38
32
0.842
FCF / Net incomex
1.388
1.350
1.156
1.089
1.092
1.054
1.043
0.955
0.835
0.897
1.687
1.043
1.091
75
20.24
ROIC%
20.63
17.77
17.68
16.97
16.77
16.66
15.93
14.82
15.34
10.71
29.62
15.93
16.87
14
29.91
Return on equity%
28.60
27.59
27.66
24.81
23.78
21.32
23.96
25.55
25.13
11.39
18.86
23.96
25.34
72
14.29
Return on assets%
15.50
13.40
15.82
18.47
15.76
15.91
14.92
13.05
10.79
7.70
4.02
14.92
15.21
58
0.32
EPS$
0.87
0.88
0.85
0.80
0.85
0.82
0.79
0.73
0.69
0.34
0.35
(2.96%)
(1.20%)
—
4.33
EPS growth%
14.41
12.98
15.41
15.25
14.47
11.79
10.57
7.62
7.64
19.17
20.20
10.57
13.69
62
1.42
Bookvalue per sh$
1.75
1.88
1.89
2.15
2.33
2.63
2.78
3.29
3.64
1.71
0.76
11.08%
9.41%
—
1.73
FCF per share$
1.21
1.28
1.21
1.39
1.60
1.50
1.40
1.37
1.49
0.56
0.82
1.36%
2.67%
—
1.12
Dividend per sh$
0.83
0.89
0.88
0.90
1.04
1.10
1.25
1.36
1.50
0.72
0.90
10.90%
7.50%
—
16.27
Div yield (avg)%
15.63
15.04
13.07
11.58
12.15
14.07
14.95
16.04
16.06
19.05
7.75
14.95
14.51
13
19.75
Payout ratio%
19.60
18.85
19.84
19.34
17.36
18.00
20.19
21.36
22.62
9.57
28.06
20.19
19.72
11
50.46
Shares (diluted)M
64.98
74.32
85.45
99.72
100.6
97.66
108.6
104.5
105.6
49.59
50.09
1.15%
5.58%
87
21.27
Buyback yield%
9.79
10.79
12.61
10.14
12.69
10.13
10.59
10.83
9.64
21.14
8.42
10.59
10.37
89
0.344
D/E ratiox
0.792
0.796
0.850
0.829
0.774
0.864
0.873
0.781
0.831
1.164
0.497
0.831
0.830
67
125.0
Enterprise value$M
50.64
57.13
55.21
53.61
50.14
49.24
51.79
48.24
54.06
22.62
32.48
0.17%
0.88%
24
37.50
LT debt$M
17.49
19.09
18.56
18.58
19.10
17.54
19.26
18.70
19.56
35.60
48.40
1.03%
1.91%
94
Revenue
$143.2M
0.96%
1.00×
Cost of revenue
$79.46M
0.76%
0.98×
Operating expenses
$34.00M
0.91%
1.00×
Property and equipment
16.77%
Goodwill & intangibles
16.31%
Spread over hurdle
20.12%