186.9
Revenue$M
144.2
145.5
149.2
152.6
156.8
162.8
170.2
173.4
179.5
188.5
193.7
3.76%
3.14%
24
27.96
Revenue growth%
20.20
19.35
19.37
17.11
19.27
18.35
16.05
13.26
15.83
16.02
25.99
16.02
17.73
60
12.24
Gross margin%
27.24
27.11
26.00
28.69
28.09
25.31
22.81
25.72
24.51
21.76
10.37
24.51
25.86
83
13.64
Operating margin%
24.79
25.86
23.50
20.58
17.84
17.56
18.06
17.88
17.73
19.05
3.74
17.88
18.56
20
14.63
Net margin%
12.52
14.06
14.09
14.87
12.15
10.72
9.99
7.92
9.76
9.00
5.42
9.76
11.44
83
7.270
P/E ratio (avg)x
22.91
22.61
22.16
23.34
25.79
25.01
27.48
27.21
28.00
26.02
15.79
27.21
25.40
59
28.14
EV/EBITx
24.12
26.68
25.54
23.66
24.11
25.10
27.11
29.45
30.89
32.31
31.49
29.45
26.11
15
13.05
FCF yield (avg)%
27.94
29.62
28.93
30.87
33.86
36.35
36.36
36.36
39.23
41.22
3.64
36.36
35.10
61
24.38
FCF margin%
30.91
33.86
34.77
35.61
35.65
35.17
36.35
37.55
36.22
33.74
19.39
36.22
35.39
6
0.118
FCF / Net incomex
0.864
0.911
0.974
0.887
0.945
1.006
1.071
1.079
0.985
1.065
1.245
1.065
0.979
70
28.15
ROIC%
9.93
7.72
10.37
8.36
9.19
10.29
7.98
5.09
4.73
5.88
27.45
5.88
8.17
90
7.82
Return on equity%
3.30
0.78
0.40
0.40
1.10
0.40
0.40
0.66
3.15
3.66
2.88
0.66
0.72
75
18.59
Return on assets%
18.18
15.85
16.61
15.87
15.63
16.61
14.43
12.52
10.43
12.36
10.18
12.52
15.74
11
2.10
EPS$
8.62
9.07
8.77
7.90
7.86
8.75
8.18
8.35
7.75
7.32
2.17
(1.41%)
(1.26%)
—
9.26
EPS growth%
20.13
18.08
21.02
23.90
23.18
20.79
22.54
23.27
23.36
25.48
8.02
23.27
22.86
37
4.27
Bookvalue per sh$
12.93
15.10
15.05
16.47
16.33
16.95
19.88
22.06
21.24
20.26
6.63
4.41%
4.48%
—
7.17
FCF per share$
11.80
12.67
13.87
14.84
15.24
16.09
17.21
17.47
17.09
19.73
1.57
5.30%
6.73%
—
4.06
Dividend per sh$
10.14
9.60
9.60
11.13
11.50
13.38
15.85
16.36
16.38
19.33
10.80
10.95%
6.74%
—
21.70
Div yield (avg)%
15.36
13.53
14.58
12.82
15.18
16.93
16.13
15.07
12.18
14.00
4.13
15.07
14.82
53
19.96
Payout ratio%
15.25
16.92
14.29
15.68
18.20
20.29
18.65
18.59
20.52
19.76
4.04
19.76
18.40
11
13.10
Shares (diluted)M
10.39
9.737
9.613
10.52
11.04
10.03
10.91
9.912
10.79
11.27
13.50
0.42%
0.25%
12
15.44
Buyback yield%
11.41
13.96
14.60
12.29
13.21
11.22
8.55
11.47
8.95
11.48
23.01
11.22
11.47
47
1.382
D/E ratiox
1.683
1.776
1.567
1.362
1.397
1.378
1.395
1.332
1.439
1.514
1.166
1.395
1.418
25
103.8
Enterprise value$M
61.84
66.09
75.60
75.40
86.27
90.07
101.0
103.8
124.3
123.0
92.80
7.36%
8.17%
44
55.54
LT debt$M
83.47
80.89
84.35
95.92
108.6
112.6
126.3
126.6
121.7
114.0
136.7
0.97%
2.99%
33
Revenue
$188.5M
3.14%
1.00×
Cost of revenue
$108.0M
3.00%
0.99×
Operating expenses
$22.97M
4.30%
1.12×