137.9
Revenue$M
181.7
181.8
179.7
179.8
180.3
185.8
184.1
185.3
189.7
186.1
142.8
0.63%
0.45%
91
26.97
Revenue growth%
22.75
23.70
22.03
22.05
20.66
19.86
22.45
23.25
23.57
20.76
29.47
22.45
22.25
7
28.53
Gross margin%
7.79
5.25
6.48
8.97
7.97
9.36
8.61
8.01
10.98
8.25
5.20
8.61
8.13
11
10.13
Operating margin%
5.79
6.29
5.21
2.81
1.56
1.42
0.40
0.40
1.42
1.35
26.86
1.35
1.49
64
6.48
Net margin%
14.20
11.96
12.83
15.24
14.22
16.59
18.52
16.38
16.15
15.99
4.28
16.38
15.62
25
22.29
P/E ratio (avg)x
19.94
19.39
21.03
22.84
21.58
22.17
23.46
25.95
27.46
26.91
24.55
25.95
22.50
19
35.93
EV/EBITx
35.18
37.91
43.70
46.09
53.95
62.81
75.44
88.46
98.13
114.2
37.56
88.46
58.38
68
29.86
FCF yield (avg)%
20.56
23.29
22.82
22.56
23.20
25.12
27.22
26.08
23.95
23.22
11.01
25.12
23.26
92
14.56
FCF margin%
30.23
30.03
29.94
31.96
33.40
35.43
37.16
35.24
36.29
35.57
29.11
35.57
34.32
71
1.471
FCF / Net incomex
1.776
1.729
1.806
1.855
1.788
1.891
2.148
2.228
2.265
2.291
0.548
2.228
1.873
64
28.21
ROIC%
8.74
8.40
9.73
7.51
7.63
6.11
6.02
8.75
8.42
6.28
24.27
6.28
8.01
91
24.03
Return on equity%
26.37
28.68
27.62
24.84
22.53
20.96
23.33
25.57
22.83
20.24
29.53
22.83
24.09
52
7.53
Return on assets%
14.98
17.05
17.31
19.33
21.35
20.34
21.12
21.75
19.11
18.75
15.41
20.34
19.22
33
2.14
EPS$
1.06
1.03
1.21
1.13
1.21
1.17
1.16
1.19
1.26
1.41
2.24
3.19%
2.28%
—
7.54
EPS growth%
13.99
15.15
13.65
12.10
9.85
12.16
14.94
17.77
19.02
19.38
4.28
17.77
14.47
25
1.98
Bookvalue per sh$
2.89
2.94
2.81
3.07
3.52
3.87
3.68
4.03
4.48
5.12
2.27
7.77%
6.76%
—
1.13
FCF per share$
1.34
1.34
1.19
1.21
1.15
1.03
1.01
0.94
0.83
0.80
1.29
(7.10%)
(6.08%)
—
1.10
Dividend per sh$
1.96
2.08
2.36
2.38
2.69
2.92
3.33
3.52
3.51
3.58
1.76
5.86%
7.27%
—
22.32
Div yield (avg)%
15.36
16.00
18.39
16.07
16.00
14.81
17.54
18.86
20.48
19.67
28.97
18.86
16.80
15
25.73
Payout ratio%
7.99
8.62
10.45
13.42
13.56
16.33
18.80
19.20
20.29
21.75
27.76
19.20
14.94
91
54.22
Shares (diluted)M
60.15
64.58
66.74
66.07
71.16
71.37
67.14
61.48
65.31
60.55
55.97
(3.18%)
1.05%
72
8.92
Buyback yield%
12.38
13.87
14.34
15.21
15.25
14.38
16.80
18.82
19.44
19.85
7.14
18.82
15.23
10
0.956
D/E ratiox
1.117
1.136
1.276
1.395
1.300
1.167
1.296
1.172
1.231
1.360
1.154
1.231
1.254
51
64.15
Enterprise value$M
86.55
90.08
102.7
119.2
126.0
131.6
136.3
139.9
139.4
161.0
41.06
5.02%
7.12%
43
142.1
LT debt$M
138.2
137.7
125.8
138.5
122.8
132.5
140.1
146.7
131.4
128.8
23.11
0.96%
(0.31%)
80
Revenue
$186.1M
0.45%
1.00×
Cost of revenue
$127.0M
0.83%
1.04×
Operating expenses
$37.38M
(0.37%)
0.92×