29.20
Revenue$M
91.89
100.7
110.6
118.4
126.7
137.3
150.7
162.7
177.3
187.3
32.68
8.13%
8.13%
15
22.57
Revenue growth%
18.31
17.99
19.01
17.93
16.43
17.87
16.64
15.84
17.70
15.68
11.34
16.64
17.78
75
10.54
Gross margin%
18.33
20.61
19.93
21.13
23.38
20.96
19.07
17.55
18.20
16.20
18.32
18.20
19.50
30
14.43
Operating margin%
2.09
0.93
3.15
5.47
5.48
6.93
9.72
10.53
13.51
15.94
29.30
10.53
6.21
87
19.13
Net margin%
20.77
23.15
20.53
19.70
16.72
14.10
13.69
14.90
13.67
11.44
22.24
13.69
15.81
78
17.07
P/E ratio (avg)x
22.43
23.76
23.92
23.30
25.31
28.94
31.03
34.23
34.48
37.18
31.10
34.23
27.12
41
36.75
EV/EBITx
11.50
12.89
14.43
13.04
11.87
10.63
11.96
13.46
14.77
14.36
12.22
13.46
12.96
38
16.94
FCF yield (avg)%
11.23
11.54
14.34
13.75
14.80
14.50
13.01
13.68
14.78
16.55
19.51
14.50
14.05
55
9.99
FCF margin%
16.62
17.24
16.28
13.31
13.82
11.04
10.70
13.57
13.58
13.53
17.17
13.53
13.57
55
1.480
FCF / Net incomex
1.327
1.209
1.152
1.258
1.149
1.064
1.136
1.188
1.149
1.141
1.012
1.141
1.151
45
9.82
ROIC%
13.23
16.16
17.61
16.33
13.65
13.21
11.91
12.23
10.48
11.99
6.93
11.99
13.22
67
21.96
Return on equity%
16.15
17.49
18.05
18.18
16.83
19.06
16.40
15.39
16.19
17.12
3.99
16.40
16.97
94
8.08
Return on assets%
8.51
9.10
6.83
8.07
6.32
5.61
7.95
8.69
8.61
8.54
29.12
8.54
8.29
73
0.43
EPS$
0.44
0.49
0.48
0.45
0.46
0.51
0.58
0.64
0.67
0.68
0.46
8.16%
4.28%
—
14.97
EPS growth%
23.11
23.84
23.22
22.61
21.68
22.22
20.06
19.81
18.20
17.21
14.93
19.81
21.95
26
0.35
Bookvalue per sh$
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.08
0.08
0.36
(3.23%)
(0.46%)
—
0.50
FCF per share$
0.71
0.70
0.79
0.83
0.95
1.05
1.12
1.34
1.51
1.70
0.31
12.20%
10.55%
—
0.46
Dividend per sh$
0.45
0.47
0.49
0.42
0.39
0.41
0.41
0.35
0.38
0.38
0.25
(0.02%)
(2.35%)
—
3.43
Div yield (avg)%
0.40
2.29
0.40
2.14
2.34
0.82
3.36
1.10
0.40
0.40
15.52
0.82
0.96
9
9.76
Payout ratio%
3.58
3.73
1.81
3.70
1.63
0.40
0.40
0.40
0.40
0.63
7.14
0.40
1.13
61
173.5
Shares (diluted)M
207.3
204.2
197.2
216.5
214.2
210.2
225.9
245.7
237.5
233.8
169.9
1.76%
0.14%
44
17.19
Buyback yield%
17.07
14.44
12.46
15.20
16.41
17.00
17.99
18.31
16.96
14.07
22.89
17.00
16.68
58
1.761
D/E ratiox
0.886
0.894
1.009
1.118
1.075
1.133
1.171
1.191
1.200
1.340
0.778
1.191
1.125
70
92.67
Enterprise value$M
99.03
104.2
91.11
91.31
84.75
86.14
86.91
91.18
80.62
71.39
87.16
(3.37%)
(3.61%)
39
11.31
LT debt$M
93.87
93.17
107.0
107.8
118.5
118.6
110.7
121.1
128.4
122.5
102.5
0.66%
3.75%
94
Revenue
$187.3M
8.13%
1.00×
Cost of revenue
$87.68M
8.16%
1.00×
Operating expenses
$36.47M
8.05%
0.99×
Goodwill & intangibles
14.14%