117.9
Revenue$M
147.8
152.0
156.3
157.0
156.8
154.4
151.9
153.3
157.2
161.8
124.4
0.63%
1.07%
28
5.61
Revenue growth%
1.40
0.40
0.71
0.40
0.40
0.40
0.40
1.64
2.64
4.48
24.85
1.64
0.55
23
13.00
Gross margin%
15.96
14.27
15.94
13.18
12.51
15.25
17.60
16.23
17.77
20.65
15.42
17.60
15.95
69
24.69
Operating margin%
30.33
28.83
26.51
29.28
31.48
33.98
33.10
34.06
33.17
34.50
29.10
33.98
32.29
68
10.79
Net margin%
5.13
6.98
5.74
7.66
8.09
5.40
6.85
3.86
2.50
3.42
4.23
3.86
5.57
10
33.18
P/E ratio (avg)x
55.41
61.47
67.73
68.74
79.96
92.51
91.05
95.74
105.5
106.5
19.28
95.74
85.50
44
27.93
EV/EBITx
32.33
32.01
34.43
38.20
43.56
44.35
50.21
54.02
57.60
60.48
24.77
54.02
43.96
48
10.93
FCF yield (avg)%
17.37
19.43
22.39
23.94
22.02
19.08
19.74
17.53
17.95
15.69
27.72
17.95
19.26
32
15.21
FCF margin%
17.47
15.98
14.90
17.36
16.50
16.13
18.13
15.45
16.71
16.11
14.61
16.13
16.31
21
0.169
FCF / Net incomex
0.983
1.036
0.970
1.113
1.147
1.132
1.123
1.090
1.226
1.388
1.298
1.132
1.118
18
13.21
ROIC%
14.67
17.31
16.58
15.80
17.49
16.84
14.08
14.35
13.31
15.86
22.85
14.35
15.83
32
3.71
Return on equity%
2.53
0.77
3.30
3.35
5.55
3.05
1.56
0.40
0.65
1.19
2.92
1.19
2.04
49
25.53
Return on assets%
20.92
21.94
23.85
23.97
22.77
25.71
26.78
26.38
23.98
21.36
8.64
25.71
23.91
17
0.63
EPS$
0.76
0.87
0.99
0.92
0.95
0.98
0.90
0.90
0.87
0.94
0.66
(0.29%)
1.97%
—
19.83
EPS growth%
6.98
6.01
7.53
4.58
7.24
8.69
6.97
6.94
8.56
10.22
15.09
8.56
7.11
26
0.96
Bookvalue per sh$
0.52
0.47
0.48
0.45
0.47
0.47
0.46
0.43
0.48
0.53
0.89
2.30%
(0.05%)
—
1.33
FCF per share$
1.05
1.07
1.23
1.28
1.53
1.78
1.76
2.06
2.26
2.40
0.91
9.46%
10.24%
—
0.76
Dividend per sh$
0.49
0.55
0.51
0.50
0.51
0.52
0.57
0.61
0.65
0.61
0.44
3.50%
1.93%
—
8.08
Div yield (avg)%
28.19
29.39
29.25
29.14
30.44
30.58
32.51
30.03
32.73
31.64
3.59
31.64
30.24
61
7.17
Payout ratio%
32.84
34.30
32.17
33.14
32.24
35.12
37.74
36.33
37.91
39.62
28.42
37.74
34.71
12
65.18
Shares (diluted)M
87.14
102.7
101.6
119.4
116.8
121.5
116.3
130.4
131.1
138.8
67.69
3.51%
4.42%
44
9.73
Buyback yield%
21.45
20.84
18.94
16.83
14.90
16.41
13.87
16.32
18.04
18.66
26.36
16.41
17.43
23
1.517
D/E ratiox
1.648
1.657
1.539
1.464
1.483
1.433
1.408
1.391
1.447
1.516
1.375
1.433
1.474
86
101.1
Enterprise value$M
76.74
84.35
96.95
107.9
123.3
128.4
127.8
127.8
140.2
141.4
15.45
2.79%
6.82%
10
13.93
LT debt$M
142.1
147.0
146.6
149.4
146.7
158.5
159.7
161.2
153.2
141.6
61.44
(0.70%)
0.20%
16
Revenue
$161.8M
1.07%
1.00×
Cost of revenue
$94.66M
1.07%
1.00×
Operating expenses
$34.36M
1.54%
1.05×
Spread over hurdle
11.16%