74.10
Revenue$M
99.95
103.8
108.3
115.6
122.6
132.3
142.7
154.2
165.2
76.50
77.11
7.40%
6.23%
6
11.22
Revenue growth%
33.28
35.46
34.07
33.71
31.94
32.81
30.48
27.90
29.93
24.36
25.24
30.48
32.37
61
13.54
Gross margin%
15.59
18.53
21.16
21.58
19.28
19.39
18.05
18.81
16.63
10.50
20.01
18.81
18.67
43
7.34
Operating margin%
23.68
21.07
22.93
25.31
28.28
27.83
27.75
30.34
28.78
19.65
5.46
28.28
26.53
68
14.88
Net margin%
3.01
4.00
2.14
2.34
0.40
1.37
0.54
0.40
2.08
8.81
8.86
0.54
2.11
41
8.293
P/E ratio (avg)x
24.74
21.05
18.39
19.52
18.42
17.91
17.90
18.37
19.63
28.33
13.39
18.37
18.97
56
19.06
EV/EBITx
10.94
11.85
11.03
11.51
10.82
10.79
9.605
8.732
7.753
28.35
21.36
9.605
10.88
61
20.41
FCF yield (avg)%
27.89
26.85
24.65
22.05
24.34
24.94
22.84
22.49
23.61
24.81
29.16
23.61
24.49
9
12.97
FCF margin%
27.11
27.67
30.62
29.41
27.01
24.65
23.41
23.49
26.06
2.29
24.08
24.65
27.06
70
0.230
FCF / Net incomex
1.482
1.610
1.507
1.651
1.781
1.835
1.843
1.952
1.988
0.345
0.788
1.843
1.716
55
6.49
ROIC%
29.02
31.74
31.59
30.22
32.19
30.15
27.35
24.45
27.06
14.03
23.11
27.35
29.59
26
24.02
Return on equity%
21.04
21.14
23.79
22.77
24.85
26.46
24.84
22.57
21.71
29.50
22.29
24.84
22.67
55
18.20
Return on assets%
13.56
10.97
11.50
10.32
8.55
9.02
10.00
11.39
12.86
19.91
5.50
10.00
11.04
73
1.81
EPS$
0.79
0.90
1.01
1.08
1.20
1.37
1.53
1.65
1.67
1.90
2.10
9.13%
10.70%
—
2.71
EPS growth%
23.82
25.13
26.31
26.49
23.81
24.81
21.97
22.27
24.93
26.47
20.18
23.81
24.81
35
0.59
Bookvalue per sh$
1.59
1.50
1.65
1.48
1.42
1.36
1.27
1.26
1.32
0.70
1.47
(2.19%)
(3.05%)
—
2.35
FCF per share$
1.75
1.64
1.41
1.35
1.38
1.21
1.23
1.10
1.20
2.63
0.75
(2.27%)
(4.18%)
—
1.61
Dividend per sh$
2.74
3.32
3.93
4.09
4.50
5.05
5.90
6.00
6.76
2.12
2.35
10.54%
11.44%
—
14.88
Div yield (avg)%
27.37
26.97
24.05
24.05
25.52
26.39
24.66
24.28
26.31
25.22
18.34
25.52
25.91
81
17.00
Payout ratio%
21.04
23.71
26.46
23.77
20.85
21.07
21.90
19.31
20.57
21.65
10.11
20.85
21.18
83
25.87
Shares (diluted)M
18.49
18.11
17.48
15.00
14.05
13.80
14.42
13.51
13.08
25.89
25.81
(2.71%)
(4.94%)
92
4.33
Buyback yield%
35.49
34.95
36.91
38.13
36.62
35.61
34.23
36.80
37.35
15.83
14.68
36.62
36.12
27
0.795
D/E ratiox
0.559
0.491
0.513
0.465
0.447
0.401
0.391
0.373
0.346
1.363
0.119
0.391
0.456
45
36.47
Enterprise value$M
12.94
13.96
14.20
14.70
13.06
13.45
12.08
10.88
10.11
144.2
44.26
(7.21%)
(3.72%)
41
63.36
LT debt$M
244.9
270.0
263.8
257.3
245.1
241.4
254.4
243.9
273.8
29.06
116.7
1.25%
3.76%
69
Revenue
$165.2M
6.23%
1.00×
Cost of revenue
$111.0M
6.34%
1.01×
Operating expenses
$30.62M
5.78%
0.96×
Goodwill & intangibles
16.42%