91.62
Revenue$M
127.6
136.6
148.2
155.3
165.0
178.8
190.1
201.7
219.9
237.7
96.30
7.57%
7.09%
43
20.89
Revenue growth%
34.31
34.10
32.49
33.85
34.43
33.60
31.90
32.70
35.29
33.48
20.20
33.48
33.72
67
28.49
Gross margin%
21.09
22.04
23.02
20.85
22.90
21.07
20.62
20.38
21.78
21.66
25.43
21.07
21.38
68
4.87
Operating margin%
12.46
13.94
14.17
13.68
15.16
14.87
15.59
12.75
11.67
13.90
28.70
13.90
13.92
21
18.35
Net margin%
7.74
8.59
8.62
6.45
8.03
7.53
5.04
4.63
6.15
5.53
17.01
5.53
6.99
17
25.64
P/E ratio (avg)x
53.11
61.09
67.93
64.94
69.35
80.29
79.30
85.60
91.40
103.6
37.02
85.60
74.32
36
32.86
EV/EBITx
44.02
51.05
49.70
49.94
52.24
59.72
65.35
78.03
84.32
82.80
27.14
78.03
55.98
71
14.67
FCF yield (avg)%
15.28
15.43
17.49
15.03
13.44
12.50
14.88
12.98
12.90
10.54
4.94
12.90
14.16
11
9.85
FCF margin%
20.42
18.11
16.40
14.92
14.11
11.84
14.58
12.48
13.03
12.96
20.21
12.96
14.34
7
1.006
FCF / Net incomex
1.333
1.366
1.464
1.333
1.285
1.282
1.213
1.164
1.222
1.111
0.614
1.213
1.283
50
18.07
ROIC%
14.24
16.27
16.12
16.36
18.49
18.62
18.98
19.69
20.14
21.47
7.52
19.69
18.55
14
3.46
Return on equity%
24.19
26.69
27.90
26.05
23.50
20.67
22.18
20.84
20.47
20.33
29.71
20.67
22.84
83
25.64
Return on assets%
2.72
2.93
2.62
2.65
1.81
4.49
7.12
4.26
5.31
3.35
22.01
4.49
3.14
9
1.96
EPS$
0.74
0.77
0.89
0.87
0.88
0.93
1.03
1.01
1.13
1.16
2.11
5.80%
5.70%
—
4.42
EPS growth%
21.56
22.89
21.51
20.34
23.19
25.88
25.07
22.17
25.11
22.30
19.32
25.07
22.59
7
2.00
Bookvalue per sh$
0.48
0.45
0.52
0.51
0.48
0.57
0.64
0.73
0.76
0.84
0.62
11.59%
5.71%
—
0.75
FCF per share$
1.18
1.08
1.23
1.13
1.21
1.34
1.28
1.26
1.21
1.11
0.90
(1.77%)
(0.33%)
—
0.45
Dividend per sh$
1.40
1.46
1.61
1.83
1.85
2.09
2.05
2.12
2.42
2.77
0.66
8.43%
7.73%
—
10.27
Div yield (avg)%
28.28
29.02
28.62
30.66
27.90
29.08
28.37
30.26
28.69
30.65
26.74
29.08
28.85
46
19.46
Payout ratio%
30.70
33.00
32.22
30.10
32.93
33.19
33.24
34.25
36.55
39.14
12.81
34.25
33.09
41
101.8
Shares (diluted)M
145.5
165.2
164.2
159.3
180.1
207.0
228.1
260.7
270.0
285.1
100.4
9.62%
7.99%
24
5.20
Buyback yield%
13.21
15.20
15.95
14.40
15.28
12.94
11.28
13.05
11.56
12.66
13.22
12.66
13.13
83
1.717
D/E ratiox
0.547
0.510
0.438
0.373
0.355
0.341
0.301
0.274
0.293
0.293
1.483
0.293
0.348
33
242.8
Enterprise value$M
153.5
132.0
143.2
123.0
107.5
104.9
107.1
107.4
114.5
119.4
81.17
2.11%
(3.48%)
46
150.4
LT debt$M
127.6
135.5
155.7
169.1
193.4
205.7
214.4
240.1
249.3
241.9
206.8
4.58%
7.71%
13
Revenue
$237.7M
7.09%
1.00×
Cost of revenue
$134.1M
7.03%
0.99×
Operating expenses
$46.35M
7.22%
1.01×
Goodwill & intangibles
22.87%