91.84
Revenue$M
267.3
272.1
275.3
268.7
271.7
272.4
277.3
276.5
271.7
269.1
97.12
(0.20%)
0.11%
42
16.28
Revenue growth%
27.57
27.80
27.55
24.56
26.88
25.41
24.94
23.04
22.10
24.13
25.52
24.13
25.18
27
9.77
Gross margin%
19.05
17.20
19.31
20.01
21.93
19.24
16.47
13.60
13.26
11.77
12.99
13.60
18.13
67
2.79
Operating margin%
14.05
13.93
11.39
10.19
10.59
7.92
10.55
8.37
6.67
9.26
9.68
8.37
10.37
47
6.00
Net margin%
29.96
29.62
29.53
27.67
29.70
31.69
34.48
33.38
31.15
31.29
7.10
31.69
30.56
25
35.88
P/E ratio (avg)x
48.71
50.22
53.91
48.88
53.84
53.57
49.92
49.89
47.45
53.94
13.03
49.92
50.07
47
12.25
EV/EBITx
58.78
71.18
72.87
82.23
88.08
104.4
112.2
130.2
151.3
148.5
14.03
130.2
96.26
26
28.83
FCF yield (avg)%
17.69
19.89
18.91
16.25
13.50
13.81
12.71
13.72
14.79
14.76
6.95
13.81
14.78
50
13.39
FCF margin%
18.60
16.78
14.89
16.66
17.61
20.37
21.61
24.14
22.78
20.56
27.88
21.61
19.49
22
0.956
FCF / Net incomex
1.634
1.584
1.663
1.580
1.813
1.719
1.821
1.673
1.768
1.745
0.120
1.745
1.696
69
18.88
ROIC%
3.76
0.93
0.40
0.84
0.40
0.40
1.01
0.40
2.39
2.91
24.06
1.01
0.89
87
26.06
Return on equity%
16.92
19.33
18.02
15.37
17.76
19.65
20.60
23.29
21.93
19.84
12.78
20.60
19.49
45
26.21
Return on assets%
18.12
17.97
16.87
18.90
19.72
20.95
22.76
21.32
18.37
18.48
5.08
20.95
18.69
74
2.54
EPS$
2.47
2.68
2.86
2.69
2.72
2.72
2.87
2.75
2.44
2.61
2.83
(0.77%)
1.11%
—
20.00
EPS growth%
18.88
18.10
19.06
18.15
17.56
19.57
19.35
22.11
24.35
24.04
24.50
22.11
19.20
81
0.95
Bookvalue per sh$
3.88
3.80
4.01
4.60
5.24
5.41
6.14
6.05
6.46
6.32
0.78
3.80%
5.29%
—
0.86
FCF per share$
0.85
0.78
0.79
0.88
0.87
0.88
0.98
1.12
1.12
1.20
1.43
6.52%
3.63%
—
2.72
Dividend per sh$
3.01
2.80
2.99
2.99
3.04
3.39
3.73
4.15
3.82
3.72
2.45
4.14%
2.70%
—
26.48
Div yield (avg)%
19.92
17.92
18.36
16.27
15.31
14.14
16.88
18.41
15.70
12.79
11.62
15.70
16.57
43
17.07
Payout ratio%
3.23
5.17
6.17
6.68
7.60
10.05
7.21
5.25
3.90
5.88
14.21
5.88
6.02
42
26.87
Shares (diluted)M
26.50
24.97
24.17
27.19
25.70
25.61
27.57
28.47
28.85
32.68
25.40
4.92%
1.69%
28
27.43
Buyback yield%
18.34
19.90
21.36
23.12
20.30
22.60
25.47
26.57
28.58
30.46
28.14
26.57
22.86
65
0.564
D/E ratiox
0.629
0.675
0.650
0.752
0.780
0.828
0.922
1.021
1.031
1.128
0.803
1.021
0.804
21
209.4
Enterprise value$M
60.44
55.68
60.95
61.57
59.28
57.03
63.84
65.37
69.18
62.23
32.27
0.98%
(0.32%)
84
45.74
LT debt$M
248.7
246.9
223.8
237.9
218.1
221.8
240.6
218.7
199.9
202.8
54.50
(1.44%)
(3.06%)
43
Revenue
$269.1M
0.11%
1.00×
Cost of revenue
$126.3M
(0.28%)
0.96×
Operating expenses
$62.27M
0.66%
1.06×
Property and equipment
17.99%