69.88
Revenue$M
272.4
275.4
273.5
276.3
271.0
268.2
275.5
271.5
269.3
268.4
71.94
(0.19%)
0.10%
90
15.01
Revenue growth%
19.84
20.05
18.28
17.46
15.36
15.28
15.24
13.93
15.45
17.00
11.72
15.28
16.22
37
7.65
Gross margin%
19.53
18.65
18.97
17.94
18.34
20.29
21.33
23.66
26.03
28.17
10.36
23.66
19.91
85
29.84
Operating margin%
9.32
8.35
11.24
13.58
12.14
10.83
10.95
9.70
12.70
10.88
10.03
10.88
10.91
32
11.56
Net margin%
17.39
16.59
16.04
18.73
18.56
20.96
21.54
20.97
22.82
22.46
26.71
21.54
19.84
39
21.73
P/E ratio (avg)x
34.28
41.06
47.53
54.71
56.48
60.49
65.98
68.65
79.71
89.16
20.32
68.65
58.49
48
32.02
EV/EBITx
16.20
16.67
16.87
15.08
13.82
12.92
12.57
13.28
12.03
11.75
19.20
12.57
13.55
39
29.20
FCF yield (avg)%
11.13
9.87
12.82
14.40
16.09
16.09
15.04
15.20
15.28
15.82
25.04
15.28
15.12
29
20.59
FCF margin%
22.89
21.70
21.42
22.42
19.51
22.01
22.40
25.01
25.27
24.87
26.26
24.87
22.41
79
1.786
FCF / Net incomex
1.342
1.289
1.365
1.502
1.521
1.492
1.459
1.455
1.473
1.489
0.696
1.473
1.466
37
6.29
ROIC%
9.74
11.20
9.59
11.76
14.25
15.22
15.15
12.43
13.73
13.12
20.26
13.73
12.77
42
15.31
Return on equity%
18.93
21.42
21.26
21.69
23.17
24.82
27.76
30.30
27.43
26.84
4.84
27.43
23.99
64
7.15
Return on assets%
19.43
17.85
15.36
14.47
11.94
13.69
12.61
14.09
13.25
13.55
21.62
13.55
13.89
12
1.15
EPS$
1.17
1.24
1.32
1.38
1.48
1.64
1.94
2.16
2.26
2.29
1.25
9.10%
6.53%
—
4.65
EPS growth%
25.80
28.24
31.19
32.26
32.13
29.78
30.74
28.89
30.76
33.50
5.85
30.74
30.75
45
0.82
Bookvalue per sh$
0.34
0.33
0.34
0.40
0.44
0.44
0.47
0.49
0.56
0.58
0.97
5.53%
5.55%
—
0.52
FCF per share$
1.17
1.33
1.51
1.65
1.72
1.69
1.73
1.98
2.11
2.45
0.86
7.33%
7.45%
—
0.15
Dividend per sh$
1.14
1.19
1.27
1.46
1.52
1.59
1.70
1.68
1.61
1.88
0.59
4.41%
6.96%
—
28.27
Div yield (avg)%
21.38
20.59
21.27
24.05
23.24
21.80
19.34
22.16
22.41
25.33
4.82
22.16
21.98
35
23.73
Payout ratio%
33.57
32.31
29.31
26.89
27.60
27.51
29.20
27.17
24.90
24.39
18.10
27.17
27.55
37
86.69
Shares (diluted)M
106.7
119.3
121.1
142.7
151.7
171.4
184.9
195.6
226.8
218.8
86.19
7.59%
8.20%
66
12.85
Buyback yield%
24.13
24.47
24.62
22.32
22.75
21.68
24.48
24.73
23.04
20.80
8.67
23.04
23.58
59
1.092
D/E ratiox
1.174
1.185
1.218
1.256
1.391
1.396
1.513
1.728
1.927
2.207
1.031
1.728
1.394
70
153.2
Enterprise value$M
105.0
105.2
105.4
105.5
121.2
123.6
134.8
133.3
130.1
138.5
33.27
2.71%
3.20%
50
135.6
LT debt$M
14.78
15.78
14.93
15.38
13.93
14.87
14.39
14.74
14.76
14.02
53.02
0.14%
(1.38%)
26
Revenue
$268.4M
0.10%
1.00×
Cost of revenue
$155.7M
0.36%
1.03×
Operating expenses
$42.46M
(0.64%)
0.93×
Property and equipment
14.31%