102.0
Revenue$M
92.74
97.71
100.1
100.9
102.3
108.0
110.3
111.5
116.4
117.3
111.1
2.77%
2.84%
35
27.80
Revenue growth%
13.41
14.44
16.52
15.25
13.50
15.54
14.99
15.34
16.02
15.91
11.95
15.54
15.29
78
29.49
Gross margin%
12.13
9.69
7.42
8.93
9.26
10.94
12.41
14.34
16.57
17.84
17.37
14.34
11.54
78
9.06
Operating margin%
31.63
32.00
30.13
28.05
29.34
31.23
31.26
30.86
33.65
31.79
17.56
31.26
31.24
52
8.99
Net margin%
2.81
2.38
1.20
2.35
5.13
2.58
3.50
5.30
4.71
5.91
27.17
4.71
3.15
58
19.14
P/E ratio (avg)x
24.25
24.06
26.59
27.47
28.41
28.86
30.99
30.82
34.27
35.97
13.29
30.99
28.63
55
21.05
EV/EBITx
28.55
28.31
25.59
28.31
29.05
28.80
27.29
25.06
27.72
30.26
19.55
27.72
28.31
40
22.69
FCF yield (avg)%
25.62
28.58
31.52
32.16
34.02
31.49
33.79
35.48
37.91
40.04
3.50
35.48
32.97
13
18.57
FCF margin%
18.31
20.48
21.98
19.60
17.87
16.80
18.87
17.43
14.92
16.79
29.83
16.80
18.09
94
1.327
FCF / Net incomex
1.815
1.837
1.782
1.697
1.950
2.222
2.398
2.241
2.460
2.272
0.819
2.272
2.086
61
9.22
ROIC%
24.41
27.05
28.11
26.67
29.62
30.06
28.22
30.57
27.77
29.93
4.54
29.93
28.17
37
19.72
Return on equity%
30.44
28.50
26.64
28.71
27.32
25.65
24.19
24.92
27.70
25.40
29.82
25.40
26.98
85
16.48
Return on assets%
11.28
11.21
13.62
12.69
11.21
11.69
13.45
15.13
15.12
15.43
6.96
15.12
13.07
32
0.93
EPS$
0.44
0.45
0.41
0.43
0.43
0.38
0.35
0.32
0.30
0.28
1.04
(8.45%)
(3.73%)
—
25.97
EPS growth%
11.79
11.57
8.91
7.41
6.28
3.88
5.20
5.06
7.33
6.09
3.37
5.20
6.80
54
2.22
Bookvalue per sh$
1.21
1.25
1.33
1.41
1.31
1.39
1.24
1.29
1.28
1.20
2.59
(1.66%)
(0.49%)
—
0.59
FCF per share$
1.50
1.48
1.30
1.29
1.20
1.13
1.14
1.15
1.18
1.08
0.89
(2.14%)
(3.93%)
—
1.51
Dividend per sh$
2.76
2.75
3.30
3.28
3.26
3.61
4.27
4.68
4.69
5.01
1.35
8.98%
8.11%
—
9.86
Div yield (avg)%
11.16
9.64
11.11
10.30
12.69
14.95
13.33
13.49
13.53
11.67
16.85
13.49
12.18
58
28.20
Payout ratio%
5.05
5.79
6.55
4.18
4.17
2.90
5.02
2.22
4.30
4.58
21.94
4.30
4.44
42
25.82
Shares (diluted)M
23.66
21.42
21.00
21.13
22.65
23.01
25.83
25.91
25.63
28.96
25.94
5.04%
2.10%
32
28.38
Buyback yield%
14.07
12.53
9.75
6.80
8.01
10.20
7.33
6.08
6.44
8.26
16.46
7.33
8.14
74
0.957
D/E ratiox
0.122
0.138
0.132
0.126
0.130
0.129
0.137
0.131
0.138
0.144
0.323
0.137
0.131
73
28.78
Enterprise value$M
107.1
122.1
118.4
126.2
128.9
121.6
118.1
127.3
139.9
145.9
31.51
2.51%
3.43%
23
39.36
LT debt$M
43.74
40.11
43.48
44.17
40.48
38.95
44.11
46.30
49.78
51.86
102.3
5.08%
0.65%
77
Revenue
$117.3M
2.84%
1.00×
Cost of revenue
$70.07M
3.01%
1.02×
Operating expenses
$17.95M
2.50%
0.97×
Spread over hurdle
26.35%