158.3
Revenue$M
129.9
136.4
143.6
152.3
164.6
172.5
186.7
193.8
207.3
221.3
161.5
6.10%
5.99%
26
14.83
Revenue growth%
16.91
16.65
15.40
15.21
13.06
13.35
14.95
16.72
14.10
14.93
22.94
14.93
15.08
29
16.90
Gross margin%
5.10
3.94
5.97
8.15
8.62
9.11
7.42
6.34
4.45
6.05
26.26
6.34
6.20
85
25.76
Operating margin%
24.74
23.07
21.39
23.49
20.60
20.48
18.30
17.92
15.46
13.39
20.05
17.92
20.54
46
16.08
Net margin%
18.25
15.45
12.95
10.07
10.96
11.53
10.30
7.71
6.63
5.69
21.73
7.71
10.63
6
7.027
P/E ratio (avg)x
13.43
13.94
15.01
15.98
15.07
13.69
13.13
11.28
9.895
9.233
35.36
11.28
13.56
53
27.68
EV/EBITx
38.05
37.52
43.90
51.31
58.50
63.94
68.51
75.31
88.13
88.33
12.08
75.31
61.22
52
25.24
FCF yield (avg)%
23.89
26.06
27.26
26.61
26.37
28.78
31.75
33.56
33.39
32.78
7.93
32.78
28.02
86
11.30
FCF margin%
31.62
32.64
34.57
32.97
31.19
33.81
34.49
33.81
33.13
33.63
24.26
33.81
33.38
36
0.474
FCF / Net incomex
1.128
1.307
1.459
1.610
1.820
1.888
1.974
2.163
2.153
2.466
0.553
2.153
1.854
76
10.56
ROIC%
26.45
27.60
27.07
26.59
24.26
27.25
27.60
26.92
29.50
30.72
14.16
27.60
27.16
11
11.84
Return on equity%
21.53
24.38
25.52
24.05
21.89
19.39
18.29
18.53
20.51
19.68
6.70
19.39
21.02
84
3.76
Return on assets%
21.42
23.97
25.91
28.16
30.01
28.57
29.46
26.85
27.49
30.49
24.66
28.57
27.82
82
0.78
EPS$
1.39
1.37
1.52
1.66
1.70
1.82
1.72
1.92
1.85
1.76
0.88
0.70%
3.78%
—
15.69
EPS growth%
4.77
3.96
2.37
0.40
0.40
1.43
0.84
0.40
1.01
0.40
23.19
0.84
0.93
93
0.40
Bookvalue per sh$
1.62
1.63
1.65
1.57
1.61
1.48
1.42
1.35
1.52
1.68
1.73
0.82%
1.39%
—
1.50
FCF per share$
0.99
0.97
0.98
1.07
1.01
1.01
0.97
0.87
0.76
0.69
0.98
(7.46%)
(3.61%)
—
1.06
Dividend per sh$
1.09
1.08
1.15
1.26
1.44
1.52
1.48
1.55
1.53
1.52
0.68
1.07%
4.10%
—
23.95
Div yield (avg)%
23.64
21.84
18.92
21.00
22.12
20.31
21.48
23.42
25.06
27.14
27.32
23.42
21.98
37
13.36
Payout ratio%
29.32
28.81
31.45
31.98
29.71
27.26
29.09
26.77
24.05
24.50
4.38
26.77
28.95
94
201.4
Shares (diluted)M
149.0
153.8
134.3
144.8
156.1
144.5
137.5
149.8
165.3
166.3
193.0
1.27%
0.08%
22
21.93
Buyback yield%
8.37
10.40
9.76
10.29
10.49
12.24
11.51
11.26
8.27
7.24
25.43
11.26
10.35
24
1.344
D/E ratiox
1.022
1.001
1.046
0.955
1.068
1.145
1.236
1.323
1.288
1.407
1.611
1.288
1.107
34
213.8
Enterprise value$M
146.3
168.8
175.5
192.9
225.6
252.8
259.4
271.8
313.9
347.4
38.61
9.02%
9.75%
94
21.90
LT debt$M
74.48
79.64
85.77
85.54
95.10
102.1
112.7
112.3
125.5
119.6
254.5
4.68%
4.86%
76
Revenue
$221.3M
5.99%
1.00×
Cost of revenue
$151.0M
6.37%
1.04×
Operating expenses
$21.15M
5.30%
0.94×
Goodwill & intangibles
17.29%