156.9
Revenue$M
164.9
170.4
172.1
181.0
186.7
190.8
195.5
205.3
213.7
217.5
165.9
3.10%
3.14%
45
9.07
Revenue growth%
12.05
11.02
12.99
14.88
12.17
12.72
14.26
15.00
14.69
13.42
2.20
14.26
13.20
81
14.87
Gross margin%
16.28
18.52
18.18
20.10
22.37
22.89
21.09
22.24
19.88
20.07
16.09
21.09
20.09
30
13.86
Operating margin%
28.36
30.13
28.55
29.26
29.54
29.83
28.31
29.36
29.76
31.78
24.15
29.76
29.45
36
14.98
Net margin%
22.02
21.18
18.82
21.00
18.89
16.58
17.67
15.12
13.60
10.72
4.62
15.12
18.25
66
10.81
P/E ratio (avg)x
25.84
21.91
23.59
24.89
26.34
26.23
22.33
19.95
19.27
16.86
25.46
19.95
22.96
69
7.441
EV/EBITx
34.24
35.83
38.14
38.17
41.89
40.41
39.81
43.53
46.95
43.83
16.06
43.53
40.11
17
24.33
FCF yield (avg)%
4.89
4.69
3.47
1.70
1.42
4.21
5.91
5.28
3.57
3.72
28.84
4.21
3.97
45
17.03
FCF margin%
25.79
27.57
25.84
27.65
25.80
23.83
26.32
25.30
23.48
26.13
28.71
25.30
25.82
73
1.592
FCF / Net incomex
0.534
0.547
0.557
0.545
0.597
0.609
0.674
0.633
0.659
0.678
1.065
0.659
0.603
15
16.56
ROIC%
27.35
27.53
29.68
27.01
26.23
24.31
26.18
27.82
29.20
26.28
8.43
26.28
27.18
43
5.93
Return on equity%
22.77
24.53
23.55
24.27
24.54
22.42
23.87
21.35
23.53
21.93
25.25
22.42
23.54
64
13.31
Return on assets%
31.19
32.13
33.54
35.91
34.61
37.40
39.82
40.25
39.90
42.37
5.41
39.90
36.65
37
0.93
EPS$
2.08
1.97
1.73
1.83
1.85
1.84
1.82
1.62
1.77
1.64
1.01
(2.31%)
(3.15%)
—
12.76
EPS growth%
28.68
27.15
27.75
24.83
24.91
25.53
22.59
23.44
23.51
24.59
24.61
23.51
24.87
71
1.90
Bookvalue per sh$
1.97
1.97
1.89
1.66
1.55
1.45
1.48
1.36
1.25
1.24
1.77
(4.48%)
(4.78%)
—
1.37
FCF per share$
3.92
4.03
3.98
3.92
3.73
3.82
4.50
5.29
5.09
5.18
1.72
6.82%
3.56%
—
2.46
Dividend per sh$
2.65
2.59
2.43
2.58
2.37
2.47
2.32
2.03
2.15
1.90
0.70
(4.32%)
(2.98%)
—
13.28
Div yield (avg)%
15.31
17.14
14.91
13.78
12.85
14.42
14.07
13.22
13.71
12.06
3.24
13.71
13.93
43
21.46
Payout ratio%
24.61
26.36
28.66
27.24
26.94
27.29
27.12
28.63
26.41
23.75
27.37
27.12
27.03
91
38.46
Shares (diluted)M
28.84
31.15
28.62
27.27
24.94
22.41
22.30
19.94
19.89
20.16
38.01
(4.17%)
(4.91%)
91
22.52
Buyback yield%
11.55
12.16
12.31
15.06
13.13
14.68
16.21
15.89
17.87
16.21
5.56
16.21
14.87
25
0.545
D/E ratiox
2.060
2.436
2.771
2.912
3.122
3.609
4.155
4.041
4.401
4.659
1.725
4.155
3.365
22
116.4
Enterprise value$M
111.3
116.7
126.5
123.6
115.2
104.7
106.6
114.1
111.7
101.3
195.1
(2.54%)
(1.06%)
89
165.2
LT debt$M
125.5
129.3
131.1
134.9
121.6
120.5
131.1
128.0
119.9
125.5
119.3
0.64%
(0.58%)
31
Revenue
$217.5M
3.14%
1.00×
Cost of revenue
$119.4M
3.19%
1.00×
Operating expenses
$54.37M
3.72%
1.06×
Goodwill & intangibles
15.62%