46.90
Revenue$M
175.0
174.3
173.5
178.6
177.7
179.1
181.6
187.5
189.3
190.7
51.53
1.42%
0.74%
95
18.37
Revenue growth%
6.54
4.34
5.81
3.18
3.24
3.60
1.89
0.40
0.40
3.26
4.02
1.89
3.25
89
22.60
Gross margin%
23.23
25.99
28.43
31.00
30.62
28.31
25.45
23.45
24.76
25.91
13.39
25.45
25.95
68
22.38
Operating margin%
4.57
3.79
3.00
4.46
5.70
8.59
7.95
9.65
7.61
7.26
22.53
7.95
6.48
94
13.73
Net margin%
4.59
1.80
3.00
5.71
4.95
3.79
2.63
3.93
6.12
8.88
15.11
3.93
4.26
59
8.759
P/E ratio (avg)x
11.98
10.96
9.543
10.28
9.781
8.552
8.611
7.821
7.984
7.875
18.72
7.984
9.077
27
14.18
EV/EBITx
31.94
35.10
40.69
38.16
35.22
33.64
31.23
34.61
40.11
41.62
24.69
34.61
35.16
48
13.43
FCF yield (avg)%
6.27
7.93
10.45
11.47
9.50
7.16
9.23
6.25
7.87
8.26
9.51
7.87
8.09
52
8.55
FCF margin%
8.48
8.27
9.58
8.57
8.60
11.16
13.69
11.77
9.53
12.53
23.87
11.77
9.55
95
0.862
FCF / Net incomex
2.642
3.041
3.281
3.337
3.552
4.189
4.570
4.602
5.146
4.911
1.376
4.602
3.870
13
9.12
ROIC%
13.67
10.89
12.44
14.27
16.93
15.68
17.17
18.55
17.62
17.44
7.32
17.44
16.31
92
27.28
Return on equity%
9.10
11.05
11.08
12.43
10.61
9.25
7.41
8.15
6.12
5.59
5.64
7.41
9.17
81
4.41
Return on assets%
11.85
13.10
10.65
11.90
10.21
12.70
14.19
16.56
14.17
13.65
12.27
14.17
12.90
22
0.38
EPS$
0.62
0.61
0.53
0.55
0.51
0.49
0.46
0.46
0.51
0.46
0.39
(1.91%)
(2.38%)
—
29.14
EPS growth%
0.40
0.40
0.46
2.33
3.66
6.15
6.17
5.09
2.91
5.57
3.90
5.57
3.29
19
0.64
Bookvalue per sh$
0.43
0.41
0.43
0.42
0.39
0.37
0.34
0.32
0.27
0.25
0.32
(8.96%)
(5.14%)
—
0.98
FCF per share$
0.80
0.79
0.76
0.81
0.80
0.85
0.97
1.12
1.23
1.42
0.64
12.01%
6.85%
—
0.75
Dividend per sh$
1.52
1.63
1.64
1.80
2.07
2.38
2.83
3.16
3.25
3.55
0.77
11.43%
10.26%
—
12.06
Div yield (avg)%
13.46
11.97
10.19
7.76
9.52
7.16
4.17
6.04
8.42
8.76
26.02
7.16
8.59
63
16.21
Payout ratio%
23.26
20.51
22.47
19.76
20.95
18.61
19.09
19.70
17.25
18.68
14.51
18.68
19.73
40
111.6
Shares (diluted)M
110.9
110.8
118.5
120.7
125.0
115.1
125.6
143.2
139.2
147.9
110.2
3.42%
3.13%
70
14.20
Buyback yield%
24.56
24.32
23.91
21.57
18.82
18.45
20.16
19.53
20.87
18.00
12.82
19.53
20.51
92
0.201
D/E ratiox
1.761
1.944
1.827
2.042
2.074
2.122
2.319
2.442
2.825
2.983
0.932
2.442
2.098
75
72.70
Enterprise value$M
154.7
154.6
183.5
184.1
197.0
207.9
199.9
233.1
237.7
255.5
74.84
5.34%
6.35%
90
84.07
LT debt$M
57.15
63.82
71.84
86.98
89.03
100.4
117.6
129.7
132.8
138.1
118.7
9.17%
10.06%
52
Revenue
$190.7M
0.74%
1.00×
Cost of revenue
$100.4M
0.61%
0.99×
Operating expenses
$41.47M
1.36%
1.06×