73.70
Revenue$M
82.47
90.84
100.9
109.3
120.3
130.1
140.9
154.0
163.9
180.6
78.60
8.46%
9.27%
60
21.29
Revenue growth%
20.04
22.06
24.93
22.69
19.96
18.66
16.16
17.22
16.93
18.22
28.05
17.22
19.31
24
26.93
Gross margin%
4.75
1.92
1.92
0.91
0.40
0.40
1.50
2.91
5.05
5.26
8.77
2.91
1.92
62
21.29
Operating margin%
18.91
16.02
14.58
12.76
12.93
13.45
12.80
14.16
16.07
18.89
19.52
14.16
14.37
81
17.95
Net margin%
21.39
18.91
20.24
21.61
24.32
26.37
28.37
26.18
28.67
27.47
11.43
27.47
25.25
5
17.77
P/E ratio (avg)x
6.675
7.014
7.157
7.692
7.955
8.290
8.691
7.849
8.220
8.592
37.13
8.290
7.902
57
13.92
EV/EBITx
59.66
63.64
67.93
66.98
74.05
78.39
94.18
107.0
105.8
122.5
6.276
105.8
76.22
77
9.85
FCF yield (avg)%
25.22
28.08
26.97
25.32
23.75
20.80
20.92
20.92
21.75
23.82
15.84
20.92
23.78
36
3.36
FCF margin%
5.21
5.17
4.61
3.70
5.11
5.51
4.15
6.71
5.19
6.00
19.36
5.51
5.18
52
1.753
FCF / Net incomex
1.480
1.459
1.382
1.333
1.479
1.426
1.570
1.634
1.774
1.796
1.485
1.634
1.480
37
19.20
ROIC%
4.23
2.91
1.77
0.53
0.40
2.17
3.59
1.87
3.95
3.63
5.39
3.59
2.54
31
18.15
Return on equity%
18.81
19.04
21.03
19.64
20.85
20.27
19.79
16.85
16.78
18.37
20.90
18.37
19.34
80
24.25
Return on assets%
11.59
10.39
12.84
14.73
12.95
13.48
14.79
15.50
13.69
11.12
12.57
13.69
13.21
76
2.86
EPS$
7.80
8.04
9.36
10.27
10.84
12.72
12.77
12.65
14.57
16.90
3.01
9.28%
7.79%
—
28.91
EPS growth%
22.55
20.48
23.09
25.85
26.29
24.58
22.08
19.76
21.98
21.83
6.13
21.98
22.32
84
5.35
Bookvalue per sh$
0.96
1.00
0.97
0.92
1.01
1.12
1.21
1.31
1.42
1.40
5.84
6.82%
4.13%
—
1.73
FCF per share$
6.06
5.83
5.68
5.26
5.22
5.35
5.61
5.17
4.71
4.41
3.77
(3.30%)
(4.09%)
—
3.36
Dividend per sh$
5.93
6.44
6.30
6.45
5.72
6.20
6.20
6.57
6.90
6.55
3.23
2.77%
1.80%
—
19.40
Div yield (avg)%
15.80
18.09
21.00
19.03
17.02
15.44
13.10
10.73
11.31
13.00
5.84
13.00
15.62
69
16.66
Payout ratio%
19.48
18.10
18.59
18.75
18.18
20.75
23.52
21.17
21.14
23.43
19.77
21.17
20.11
86
18.13
Shares (diluted)M
15.73
17.13
16.37
16.17
17.33
16.03
17.47
16.20
17.21
16.84
18.72
(0.56%)
0.73%
79
5.73
Buyback yield%
16.93
15.12
16.66
19.15
16.99
15.15
13.21
11.68
12.95
13.16
12.56
13.16
15.13
69
1.234
D/E ratiox
0.608
0.622
0.609
0.558
0.562
0.525
0.503
0.512
0.490
0.513
1.384
0.512
0.541
21
12.30
Enterprise value$M
187.5
184.6
177.5
172.1
197.7
203.2
217.6
211.7
236.4
243.8
176.0
4.27%
2.62%
66
122.6
LT debt$M
189.9
220.4
245.5
283.5
297.9
310.6
369.0
386.1
433.7
517.2
79.43
11.66%
11.06%
51
Revenue
$180.6M
9.27%
1.00×
Cost of revenue
$126.4M
9.27%
1.00×
Operating expenses
$38.33M
8.88%
0.96×
Spread over hurdle
(0.51%)