53.38
Revenue$M
104.2
103.8
103.1
103.4
104.6
108.6
112.4
114.7
114.7
117.6
57.08
2.37%
1.28%
91
28.32
Revenue growth%
23.84
22.21
22.85
25.08
26.77
25.06
23.99
25.11
26.67
28.73
13.86
25.11
25.07
33
21.17
Gross margin%
9.39
7.27
6.56
5.95
7.38
7.91
7.27
5.48
7.24
6.17
5.23
7.24
7.25
60
14.11
Operating margin%
18.54
15.61
12.77
14.57
13.81
14.22
14.02
16.51
14.24
17.23
22.66
14.24
14.41
7
21.73
Net margin%
20.22
21.77
19.69
21.03
20.25
19.47
19.30
16.71
15.17
17.13
2.57
17.13
19.58
40
17.56
P/E ratio (avg)x
38.10
43.96
49.41
55.74
56.09
59.69
63.19
72.10
79.98
79.22
13.40
72.10
57.89
21
26.69
EV/EBITx
12.60
11.12
11.77
11.22
11.49
10.58
9.925
9.423
9.091
9.838
28.79
9.838
10.85
45
6.39
FCF yield (avg)%
13.76
15.32
15.47
14.15
16.57
14.25
12.38
13.69
11.51
11.44
26.26
12.38
13.96
20
2.34
FCF margin%
23.09
24.94
22.66
23.71
25.28
26.79
24.99
24.24
24.15
21.28
25.96
24.24
24.20
11
0.808
FCF / Net incomex
0.426
0.444
0.491
0.563
0.632
0.747
0.807
0.783
0.786
0.858
1.365
0.786
0.689
67
18.56
ROIC%
22.59
23.94
22.88
22.07
24.63
24.15
25.02
27.34
28.35
26.50
10.48
26.50
24.39
69
29.72
Return on equity%
12.65
12.79
10.15
7.96
4.99
5.14
2.73
1.48
0.65
0.40
17.88
1.48
5.06
33
2.88
Return on assets%
4.40
6.04
4.04
6.60
5.06
3.10
2.83
3.86
3.71
3.44
25.47
3.44
3.95
15
0.34
EPS$
0.55
0.50
0.47
0.48
0.46
0.47
0.43
0.47
0.48
0.53
0.35
2.77%
0.03%
—
16.70
EPS growth%
23.50
23.96
26.17
27.06
27.05
26.27
25.78
22.79
23.41
24.67
20.81
24.67
25.22
9
0.41
Bookvalue per sh$
0.60
0.66
0.66
0.77
0.76
0.86
0.87
0.85
0.99
1.14
0.78
8.37%
7.21%
—
0.65
FCF per share$
0.73
0.84
0.99
1.15
1.16
1.15
1.30
1.38
1.49
1.65
0.64
7.34%
10.19%
—
0.63
Dividend per sh$
0.27
0.30
0.33
0.32
0.35
0.37
0.42
0.40
0.35
0.33
0.69
(1.46%)
1.14%
—
14.43
Div yield (avg)%
29.76
27.35
25.38
23.58
21.06
20.77
22.59
21.37
20.93
19.14
28.92
20.93
21.98
9
3.91
Payout ratio%
16.92
19.02
16.02
18.38
16.56
14.84
15.10
15.02
17.47
15.20
20.48
15.10
16.29
40
106.3
Shares (diluted)M
103.4
103.6
102.0
114.6
105.5
100.7
103.1
116.9
110.1
108.0
110.0
0.48%
0.51%
30
10.58
Buyback yield%
22.31
22.22
24.66
27.07
29.76
29.48
31.83
33.05
33.79
36.60
27.37
33.05
29.62
13
0.127
D/E ratiox
2.056
2.170
2.535
2.581
2.965
3.382
3.771
4.130
4.409
4.610
1.770
4.130
3.174
77
36.41
Enterprise value$M
78.50
84.46
83.36
90.58
85.87
87.06
87.89
89.95
97.71
110.7
9.337
5.21%
3.24%
57
41.98
LT debt$M
51.67
52.57
59.89
61.30
66.96
71.33
83.96
81.37
81.05
91.52
9.858
6.45%
5.65%
94
Revenue
$117.6M
1.28%
1.00×
Cost of revenue
$82.32M
1.28%
1.00×
Operating expenses
$21.36M
1.96%
1.07×
Spread over hurdle
(5.87%)