188.3
Revenue$M
234.9
240.0
253.6
261.6
268.7
273.8
291.5
309.2
325.7
334.5
209.1
4.48%
4.06%
61
26.03
Revenue growth%
27.45
28.51
30.09
30.07
27.44
30.13
29.59
29.73
29.75
32.64
28.89
29.75
29.74
58
20.34
Gross margin%
17.85
20.72
23.48
21.18
21.65
20.52
20.77
20.47
21.27
21.38
19.75
20.77
20.97
8
16.29
Operating margin%
29.66
29.51
30.14
28.26
26.78
28.61
30.26
29.43
28.21
28.53
26.91
28.61
29.02
13
9.01
Net margin%
11.49
13.74
11.95
9.19
10.61
11.26
9.33
10.26
9.92
9.06
19.36
9.92
10.43
61
37.28
P/E ratio (avg)x
15.52
17.05
15.82
14.54
16.18
17.13
16.94
19.03
21.05
23.76
20.06
19.03
16.99
33
9.417
EV/EBITx
50.44
50.22
48.14
49.85
50.94
54.37
58.97
56.00
59.16
53.53
37.62
56.00
52.24
60
28.53
FCF yield (avg)%
18.52
20.91
22.05
21.81
24.04
24.65
25.88
24.07
25.37
27.01
13.43
25.37
24.06
79
7.41
FCF margin%
1.20
0.40
0.40
3.28
0.78
1.70
2.18
4.90
6.96
5.24
7.74
4.90
1.94
38
1.035
FCF / Net incomex
0.470
0.472
0.522
0.618
0.679
0.805
0.789
0.924
1.112
1.278
1.107
0.924
0.734
75
5.15
ROIC%
24.44
23.09
21.76
20.32
22.75
21.93
20.15
21.09
18.39
18.26
12.80
20.15
21.43
16
10.21
Return on equity%
5.25
7.29
4.59
7.52
5.23
3.45
2.13
0.77
0.40
2.07
25.77
2.07
4.02
22
26.88
Return on assets%
21.08
23.11
23.62
26.60
29.36
27.66
30.57
28.98
31.77
32.24
21.46
30.57
28.32
77
0.12
EPS$
0.13
0.15
0.17
0.20
0.23
0.26
0.28
0.33
0.32
0.35
0.13
9.11%
12.05%
—
25.90
EPS growth%
29.09
31.32
33.76
32.00
31.90
31.63
29.81
31.84
30.79
30.90
13.80
30.90
31.48
22
0.15
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.10
(3.06%)
(1.51%)
—
0.04
FCF per share$
0.15
0.16
0.16
0.15
0.14
0.15
0.17
0.18
0.19
0.18
0.02
5.71%
0.89%
—
0.05
Dividend per sh$
0.16
0.16
0.16
0.18
0.18
0.18
0.21
0.23
0.23
0.25
0.03
6.71%
4.74%
—
20.98
Div yield (avg)%
14.86
16.92
14.54
17.23
16.93
18.87
20.48
20.36
18.28
18.94
29.31
18.94
17.76
22
17.43
Payout ratio%
29.30
30.01
31.19
30.91
32.06
34.33
34.62
34.64
37.17
35.14
28.01
34.64
33.20
82
0.918
Shares (diluted)B
1.243
1.267
1.394
1.621
1.881
2.061
2.006
1.961
2.253
2.642
0.920
7.03%
7.77%
90
27.55
Buyback yield%
23.54
21.28
20.96
22.96
20.44
20.67
18.95
21.26
22.91
22.32
20.61
21.26
21.27
51
1.093
D/E ratiox
2.296
2.549
2.779
3.146
3.502
3.625
3.955
4.044
4.320
4.709
1.731
4.044
3.564
95
166.7
Enterprise value$M
261.0
259.0
307.7
315.3
366.0
425.9
475.7
547.8
578.4
651.8
161.7
12.23%
11.26%
38
177.6
LT debt$M
92.90
93.94
93.42
95.34
101.7
103.1
102.6
114.1
125.2
126.9
260.3
4.53%
4.30%
84
Revenue
$334.5M
4.06%
1.00×
Cost of revenue
$145.5M
4.17%
1.01×
Operating expenses
$74.94M
4.07%
1.00×
Spread over hurdle
25.92%