69.74
Revenue$M
77.61
82.18
86.33
91.35
97.27
104.9
109.8
117.9
126.0
135.0
74.13
6.77%
6.08%
62
28.49
Revenue growth%
4.77
4.53
5.44
8.33
6.94
9.90
12.38
14.51
14.08
15.68
4.04
14.08
9.12
49
8.77
Gross margin%
5.51
2.80
5.20
2.58
3.01
1.30
0.40
0.82
0.40
0.40
16.03
0.40
1.94
44
24.88
Operating margin%
24.37
21.65
21.72
19.69
19.99
21.62
22.53
22.18
22.24
24.66
20.49
22.24
21.95
33
18.06
Net margin%
25.06
22.49
24.06
26.01
26.10
24.78
22.49
23.28
20.51
18.91
25.14
22.49
23.67
78
17.19
P/E ratio (avg)x
16.23
17.01
16.20
15.97
16.59
17.06
15.87
14.21
14.67
15.58
36.91
15.58
16.08
6
29.11
EV/EBITx
14.54
13.95
14.00
13.23
12.03
11.82
11.31
12.85
11.77
11.84
19.86
11.82
12.44
53
9.28
FCF yield (avg)%
10.54
9.88
12.49
14.93
17.03
19.26
21.31
24.02
25.83
22.97
9.00
22.97
18.14
25
27.90
FCF margin%
10.12
11.48
11.58
12.63
12.30
14.42
15.36
15.56
13.55
15.84
24.71
15.36
13.09
52
0.988
FCF / Net incomex
2.296
2.472
2.434
2.418
2.453
2.680
3.034
3.369
3.399
3.806
1.504
3.369
2.576
31
3.51
ROIC%
8.57
7.62
9.12
8.16
7.78
5.85
7.05
8.19
5.67
5.02
24.66
5.85
7.70
52
12.68
Return on equity%
14.43
16.35
14.36
17.11
15.01
15.68
15.78
15.45
18.33
18.21
22.64
15.78
15.73
58
4.42
Return on assets%
24.29
25.88
24.43
25.64
24.77
25.67
27.42
27.91
27.60
27.14
23.61
27.42
25.77
20
0.64
EPS$
0.42
0.43
0.47
0.49
0.50
0.58
0.64
0.72
0.80
0.93
0.70
13.13%
8.99%
—
29.32
EPS growth%
31.48
29.85
27.05
29.98
29.18
26.97
27.26
24.87
23.66
21.31
14.29
24.87
27.16
24
0.86
Bookvalue per sh$
0.89
0.80
0.80
0.78
0.70
0.74
0.74
0.77
0.79
0.71
0.56
0.08%
(1.70%)
—
0.57
FCF per share$
0.70
0.78
0.93
1.05
1.07
1.04
1.05
1.12
1.12
1.28
0.75
3.51%
7.90%
—
0.31
Dividend per sh$
0.52
0.50
0.47
0.43
0.38
0.40
0.37
0.33
0.35
0.38
0.82
0.17%
(3.00%)
—
13.76
Div yield (avg)%
21.54
19.77
19.30
18.07
16.04
17.93
16.08
15.49
14.87
15.35
22.75
15.49
17.01
33
18.51
Payout ratio%
12.48
10.74
12.97
15.84
16.48
17.16
17.71
20.26
20.17
20.90
15.64
20.17
16.82
45
50.63
Shares (diluted)M
53.98
51.95
58.07
54.58
50.39
51.79
50.13
57.13
54.28
55.53
50.88
1.96%
1.38%
86
22.56
Buyback yield%
9.90
11.30
12.51
12.64
11.59
8.61
11.48
11.33
9.66
6.94
18.22
9.66
11.31
48
0.399
D/E ratiox
1.081
1.110
1.133
1.230
1.201
1.331
1.497
1.454
1.678
1.613
1.699
1.497
1.280
71
44.07
Enterprise value$M
111.8
114.5
122.9
115.8
106.7
98.04
91.32
97.80
98.45
89.83
108.3
(3.38%)
(1.86%)
52
33.31
LT debt$M
43.62
44.40
42.64
44.87
46.82
52.85
59.62
69.11
79.54
82.77
80.14
12.07%
6.59%
53
Revenue
$135.0M
6.08%
1.00×
Cost of revenue
$71.25M
6.33%
1.02×
Operating expenses
$22.50M
5.78%
0.97×
Goodwill & intangibles
17.38%