57.08
Revenue$M
120.5
127.4
130.2
137.4
143.6
149.5
157.6
165.4
172.0
183.0
62.83
4.97%
4.63%
30
2.54
Revenue growth%
11.40
10.77
12.65
11.14
9.62
10.67
7.80
7.24
8.76
10.15
20.38
8.76
10.41
56
24.64
Gross margin%
15.62
15.04
12.42
11.28
11.51
9.05
11.52
12.78
13.92
11.09
15.79
11.52
11.97
61
14.25
Operating margin%
25.38
26.71
28.55
27.66
27.58
28.92
26.49
28.08
26.92
26.10
18.83
26.92
27.25
8
28.38
Net margin%
10.21
13.11
10.19
11.76
9.00
6.32
8.30
8.50
10.35
10.26
8.58
8.50
10.20
94
11.23
P/E ratio (avg)x
20.61
21.61
19.04
20.01
20.52
20.97
21.40
22.69
21.85
18.53
36.94
21.40
20.79
35
26.63
EV/EBITx
18.24
19.68
22.02
26.15
26.35
26.17
28.57
34.49
37.97
43.54
15.40
34.49
26.26
38
20.59
FCF yield (avg)%
22.98
22.51
20.02
17.23
18.03
20.70
22.82
20.65
22.38
20.76
10.77
20.76
20.73
54
20.50
FCF margin%
22.23
20.61
21.27
21.29
19.05
20.55
19.64
21.78
19.69
17.90
27.93
19.69
20.58
41
0.578
FCF / Net incomex
0.383
0.391
0.360
0.332
0.316
0.329
0.296
0.282
0.288
0.292
1.602
0.292
0.323
29
17.75
ROIC%
1.59
0.40
1.32
0.40
0.78
0.40
0.40
2.59
2.96
0.76
7.07
0.76
0.77
9
24.80
Return on equity%
4.13
4.78
7.31
4.88
2.23
0.70
0.40
0.40
0.40
0.79
8.71
0.40
1.51
67
10.11
Return on assets%
7.11
5.10
5.50
3.01
3.17
4.44
5.85
4.41
1.86
1.88
17.37
4.41
4.42
47
1.50
EPS$
7.54
7.53
7.86
7.79
9.18
9.40
10.98
12.30
12.69
13.85
1.60
8.59%
6.87%
—
10.87
EPS growth%
14.93
13.83
13.76
13.75
12.04
13.33
13.12
11.75
13.82
16.41
25.82
13.33
13.75
89
3.21
Bookvalue per sh$
1.98
1.76
1.91
2.03
2.03
2.08
1.93
1.80
1.71
1.80
6.36
(2.41%)
(0.39%)
—
1.74
FCF per share$
1.55
1.77
1.70
1.87
1.71
1.82
1.82
1.75
1.67
1.74
6.38
0.30%
1.33%
—
2.81
Dividend per sh$
5.25
5.69
6.29
6.24
7.07
8.00
9.02
9.29
9.88
10.88
6.36
9.02%
8.40%
—
7.55
Div yield (avg)%
8.75
7.95
6.83
8.80
10.32
7.96
8.13
7.33
8.28
7.13
22.93
7.96
8.05
65
6.66
Payout ratio%
3.10
3.62
2.54
2.79
5.16
4.67
4.18
3.33
4.66
5.33
19.31
4.66
3.90
29
42.72
Shares (diluted)M
35.75
39.67
39.08
43.12
39.29
41.04
38.17
42.10
45.07
42.63
41.95
1.65%
0.76%
94
12.69
Buyback yield%
18.12
16.21
18.87
16.74
17.06
19.27
19.39
18.54
20.01
19.13
9.06
19.27
18.71
22
1.595
D/E ratiox
0.586
0.560
0.616
0.576
0.612
0.570
0.629
0.705
0.725
0.691
0.993
0.691
0.614
91
151.8
Enterprise value$M
129.8
124.7
141.9
144.9
134.9
131.5
147.7
146.8
139.2
158.3
20.37
3.25%
2.93%
84
39.85
LT debt$M
26.96
25.54
27.87
30.13
26.05
28.18
27.89
27.84
25.93
22.53
42.48
(2.86%)
(0.96%)
23
Revenue
$183.0M
4.63%
1.00×
Cost of revenue
$128.1M
4.63%
1.00×
Operating expenses
$36.54M
4.67%
1.00×