35.23
Revenue$M
193.3
208.2
222.7
245.5
261.9
289.0
311.5
337.3
362.3
397.6
39.21
8.71%
8.27%
31
29.92
Revenue growth%
7.36
5.85
7.56
7.24
6.97
4.03
1.52
4.05
5.74
7.43
18.07
4.05
6.41
69
29.34
Gross margin%
21.01
22.36
20.50
21.91
22.38
19.57
18.58
21.28
22.79
23.92
17.60
21.28
21.59
45
4.76
Operating margin%
4.93
2.62
2.07
3.13
4.13
5.58
3.32
2.19
0.40
2.63
9.45
2.63
2.88
81
16.63
Net margin%
7.77
10.69
10.00
12.01
13.54
14.75
17.14
17.11
15.36
15.07
11.52
15.36
14.15
61
13.05
P/E ratio (avg)x
32.84
32.61
30.35
32.76
30.38
27.72
25.28
25.55
24.67
25.83
31.46
25.55
29.04
56
14.10
EV/EBITx
18.19
20.33
22.23
25.12
30.13
31.93
32.04
38.77
42.37
47.53
13.56
38.77
31.03
88
17.03
FCF yield (avg)%
22.44
23.68
22.66
25.35
26.43
24.54
25.76
26.56
27.32
29.92
11.97
26.56
25.55
37
12.52
FCF margin%
28.53
26.48
24.96
22.45
22.52
21.56
19.50
21.52
23.78
25.08
26.86
21.56
23.15
92
1.786
FCF / Net incomex
1.802
2.052
2.106
2.289
2.605
3.002
2.900
3.039
3.559
4.195
0.905
3.039
2.753
55
29.88
ROIC%
7.92
9.50
9.42
6.94
9.93
12.19
10.90
13.85
13.72
12.72
23.84
12.72
10.42
31
12.46
Return on equity%
24.85
23.05
22.94
25.04
23.41
22.05
20.61
20.77
22.82
23.89
23.54
22.05
22.99
54
3.60
Return on assets%
15.76
16.75
18.79
16.39
17.40
16.37
18.28
15.29
14.61
17.47
23.83
16.37
16.57
78
1.87
EPS$
4.05
4.47
4.47
4.28
4.33
4.89
5.04
5.71
5.82
5.56
1.93
5.13%
3.44%
—
19.57
EPS growth%
4.25
4.99
6.88
8.96
7.64
7.57
5.80
4.86
6.80
9.40
12.22
6.80
6.84
43
2.66
Bookvalue per sh$
2.75
3.28
3.24
3.72
3.70
4.09
4.66
4.57
5.12
5.55
2.07
8.47%
8.06%
—
1.10
FCF per share$
1.65
1.71
1.57
1.61
1.72
1.75
1.76
1.73
1.96
1.82
2.80
1.11%
1.18%
—
2.35
Dividend per sh$
1.85
1.90
2.06
2.10
2.12
2.26
2.16
2.27
2.30
2.34
3.68
1.98%
2.01%
—
11.44
Div yield (avg)%
10.48
8.11
9.74
9.28
11.17
10.35
10.74
12.67
10.82
13.62
6.15
10.82
10.61
59
15.92
Payout ratio%
24.32
22.29
25.15
26.06
28.50
29.88
28.61
26.67
24.62
26.00
22.94
26.67
26.03
32
59.73
Shares (diluted)M
58.49
58.97
54.92
57.43
59.24
62.06
68.81
70.34
68.66
79.28
61.76
6.00%
3.01%
24
25.02
Buyback yield%
8.82
11.32
11.67
9.33
12.24
14.80
12.88
14.71
15.02
17.40
6.64
14.80
12.56
28
1.749
D/E ratiox
2.040
2.214
2.360
2.078
1.952
2.096
2.250
1.989
1.883
1.972
0.836
1.989
2.059
52
318.5
Enterprise value$M
95.71
113.5
127.8
140.5
143.6
149.7
155.6
173.8
206.4
217.3
259.7
8.63%
8.66%
39
0.276
LT debt$B
0.460
0.462
0.557
0.644
0.688
0.797
0.922
1.077
1.204
1.256
0.087
12.80%
11.24%
75
Revenue
$397.6M
8.27%
1.00×
Cost of revenue
$189.2M
8.48%
1.02×
Operating expenses
$98.07M
8.10%
0.98×