110.6
Revenue$M
143.9
145.4
147.0
150.4
151.2
148.9
152.7
154.5
152.6
155.1
113.3
0.51%
0.80%
10
12.80
Revenue growth%
7.08
6.65
3.87
5.87
5.91
8.02
9.12
9.78
11.87
13.42
27.80
9.78
7.55
55
29.14
Gross margin%
23.75
26.12
23.25
23.36
23.19
22.21
20.16
19.90
19.35
22.14
13.70
20.16
22.70
77
15.87
Operating margin%
10.86
12.62
13.01
11.15
10.88
11.28
13.47
11.31
10.84
12.75
26.75
11.31
11.29
16
3.36
Net margin%
17.47
19.32
19.66
20.00
21.47
18.57
17.17
18.93
16.14
17.32
25.73
17.32
18.75
81
32.44
P/E ratio (avg)x
59.37
70.90
71.12
85.45
101.2
120.1
136.7
147.6
167.6
179.3
20.10
147.6
110.7
89
20.86
EV/EBITx
29.00
26.78
29.72
29.92
33.43
31.44
32.74
36.84
35.01
39.94
18.87
35.01
32.09
46
23.65
FCF yield (avg)%
14.03
15.35
17.43
18.94
15.99
14.62
15.59
18.20
17.00
18.42
3.43
17.00
16.49
53
7.61
FCF margin%
34.27
34.47
34.28
35.08
37.47
34.73
32.33
32.63
33.69
34.41
12.07
33.69
34.35
72
1.511
FCF / Net incomex
1.824
2.151
2.095
2.099
2.422
2.613
2.765
2.975
3.405
4.023
0.879
2.975
2.518
33
16.31
ROIC%
14.16
16.56
18.43
19.66
18.48
15.84
18.29
19.73
18.45
18.65
3.46
18.45
18.44
44
21.84
Return on equity%
13.25
15.13
14.26
14.37
13.83
16.31
13.43
11.98
14.02
13.05
18.26
13.43
13.93
39
22.68
Return on assets%
2.06
1.94
0.40
0.40
0.58
0.40
0.40
0.64
0.40
0.90
3.31
0.40
0.49
10
0.75
EPS$
1.10
1.17
1.28
1.21
1.27
1.38
1.31
1.39
1.45
1.54
0.77
4.03%
2.83%
—
26.57
EPS growth%
5.09
5.39
4.39
4.42
1.62
2.35
1.80
2.51
5.30
3.76
3.53
2.51
4.07
30
1.41
Bookvalue per sh$
1.85
1.63
1.52
1.33
1.31
1.35
1.28
1.21
1.21
1.19
0.72
(1.88%)
(4.57%)
—
1.85
FCF per share$
0.82
0.88
0.93
1.03
1.14
1.12
1.06
1.16
1.12
1.06
1.27
(1.41%)
1.93%
—
2.01
Dividend per sh$
0.78
0.81
0.74
0.64
0.62
0.57
0.51
0.55
0.59
0.59
1.07
(1.16%)
(2.22%)
—
16.36
Div yield (avg)%
19.34
20.49
19.40
21.22
21.50
19.58
16.59
18.24
19.09
20.74
11.16
19.09
19.49
75
23.74
Payout ratio%
2.68
4.51
4.94
6.50
9.23
6.80
7.22
5.87
5.72
8.57
5.89
6.80
6.19
85
96.70
Shares (diluted)M
120.0
111.8
116.9
113.3
120.3
131.9
138.7
149.9
130.5
132.9
96.08
2.01%
1.80%
30
10.62
Buyback yield%
6.89
8.47
9.48
9.97
11.84
13.96
12.49
14.42
16.06
16.99
18.35
14.42
12.17
91
0.797
D/E ratiox
2.706
2.889
3.207
3.374
3.701
4.070
4.232
4.772
5.512
6.134
0.660
4.772
3.886
37
99.12
Enterprise value$M
18.45
18.75
16.26
16.61
17.02
18.28
17.70
16.94
18.42
18.54
66.28
1.73%
(1.21%)
30
13.10
LT debt$M
34.82
38.11
36.69
36.39
42.89
48.53
47.47
56.45
60.47
61.08
30.78
7.33%
5.79%
58
Revenue
$155.1M
0.80%
1.00×
Cost of revenue
$103.4M
0.70%
0.99×
Operating expenses
$31.31M
1.09%
1.03×
Spread over hurdle
(1.23%)