250.5
Revenue$M
167.8
180.3
192.3
206.6
220.6
236.8
260.5
278.3
304.2
256.8
300.5
8.05%
8.16%
93
19.19
Revenue growth%
8.95
7.10
9.00
11.14
8.50
7.21
6.53
5.02
3.89
12.36
5.45
6.53
7.86
41
11.52
Gross margin%
26.93
28.21
27.39
25.82
27.27
27.35
29.06
32.01
33.89
29.75
23.45
29.06
27.37
44
29.53
Operating margin%
12.64
12.40
11.90
13.69
12.61
14.80
13.26
13.82
16.23
7.18
24.62
13.82
13.02
36
21.72
Net margin%
16.01
16.59
17.79
16.48
14.77
12.12
13.47
12.99
11.32
18.25
28.25
12.99
15.39
25
14.77
P/E ratio (avg)x
19.19
20.65
20.04
20.44
19.00
18.56
16.97
15.85
17.61
7.662
8.354
17.61
18.78
49
17.32
EV/EBITx
40.11
43.42
44.35
40.01
37.81
35.24
33.69
31.28
31.25
11.47
14.23
33.69
36.78
85
17.65
FCF yield (avg)%
20.72
23.05
25.61
28.38
29.67
26.74
23.77
25.25
26.23
7.66
10.71
26.23
25.43
38
26.13
FCF margin%
6.44
8.49
6.29
5.89
5.27
5.67
2.69
3.97
5.14
27.25
9.46
5.14
5.47
19
1.723
FCF / Net incomex
1.198
1.184
1.212
1.164
1.023
1.114
1.046
0.932
0.918
1.621
0.230
1.023
1.139
89
25.69
ROIC%
16.00
13.38
14.25
13.63
13.75
12.45
13.66
13.54
11.13
21.81
28.70
13.54
13.64
60
17.36
Return on equity%
19.52
19.29
20.21
20.26
18.83
16.12
15.73
17.20
19.85
19.06
24.59
17.20
19.06
48
25.57
Return on assets%
6.61
8.65
10.84
13.16
10.32
13.07
12.49
10.05
7.72
22.01
25.35
10.32
10.18
90
0.66
EPS$
0.92
0.94
0.82
0.74
0.74
0.71
0.78
0.70
0.73
0.69
0.78
(0.28%)
(2.66%)
—
14.85
EPS growth%
14.02
15.24
15.52
14.68
12.28
9.37
6.95
9.63
10.54
19.52
6.33
9.63
13.15
38
0.60
Bookvalue per sh$
1.09
1.19
1.31
1.16
1.13
1.19
1.18
1.09
1.09
1.30
1.12
(1.16%)
(0.80%)
—
0.35
FCF per share$
0.55
0.65
0.68
0.72
0.70
0.73
0.81
0.84
0.85
0.90
1.20
3.49%
4.90%
—
0.39
Dividend per sh$
0.33
0.31
0.36
0.42
0.46
0.52
0.51
0.57
0.62
1.07
0.96
8.23%
7.32%
—
11.08
Div yield (avg)%
13.15
12.49
9.67
10.48
7.50
8.91
7.77
9.77
9.57
15.88
24.50
8.91
9.72
17
7.58
Payout ratio%
31.33
30.38
32.40
32.37
30.60
32.67
33.62
31.26
29.43
29.75
27.32
31.26
31.29
51
88.15
Shares (diluted)M
113.6
117.3
116.6
124.6
131.2
144.1
167.3
157.2
145.4
90.34
85.48
3.14%
2.21%
8
6.16
Buyback yield%
12.87
12.90
10.99
8.46
6.01
5.97
5.98
3.58
3.43
27.79
11.84
5.97
7.24
82
1.025
D/E ratiox
0.441
0.392
0.357
0.362
0.399
0.416
0.458
0.448
0.479
0.599
1.547
0.448
0.408
48
342.9
Enterprise value$M
44.64
39.57
39.95
40.86
43.73
39.81
36.71
33.95
32.78
297.2
341.7
(4.31%)
(3.39%)
42
77.18
LT debt$M
310.9
353.3
385.2
428.8
393.8
430.2
397.4
438.1
409.0
265.1
26.54
(0.94%)
2.37%
46
Revenue
$304.2M
8.16%
1.00×
Cost of revenue
$158.9M
7.89%
0.98×
Operating expenses
$64.81M
8.72%
1.05×
Goodwill & intangibles
16.15%