21.96
Revenue$M
96.94
98.30
99.16
99.07
98.86
102.0
102.9
104.3
104.6
107.4
23.22
1.68%
1.36%
20
10.52
Revenue growth%
12.30
15.17
13.86
14.70
14.68
16.81
17.30
16.58
16.99
19.78
17.83
16.99
15.87
69
8.65
Gross margin%
26.25
26.99
25.84
28.62
28.68
27.65
26.36
27.74
29.04
30.35
6.84
27.74
27.69
89
26.95
Operating margin%
7.06
9.65
9.59
8.01
9.91
7.85
5.60
5.15
7.61
5.44
23.66
5.60
7.73
8
11.88
Net margin%
18.54
19.69
19.32
20.47
17.92
17.46
14.74
16.30
17.11
14.61
29.22
16.30
17.69
25
21.02
P/E ratio (avg)x
15.45
17.23
18.74
18.99
19.25
18.48
18.61
18.87
20.51
20.17
14.02
18.87
18.81
49
23.24
EV/EBITx
34.37
36.99
34.97
32.79
32.92
34.58
36.03
39.51
42.69
42.74
28.36
39.51
35.50
64
10.72
FCF yield (avg)%
1.11
0.68
0.90
3.30
2.10
3.88
2.35
0.40
0.40
0.40
3.67
0.40
1.00
87
28.45
FCF margin%
5.08
7.33
6.73
6.41
5.61
7.35
9.14
11.69
14.15
11.20
13.78
11.20
7.34
64
0.722
FCF / Net incomex
2.280
2.273
2.337
2.349
2.292
2.747
3.315
3.396
3.685
3.841
1.571
3.396
2.548
52
26.76
ROIC%
8.42
8.30
9.99
10.20
12.34
14.43
12.33
14.36
14.80
14.31
11.60
14.36
12.34
7
5.96
Return on equity%
7.52
9.46
11.30
12.55
14.11
14.25
16.14
13.36
13.06
12.86
9.37
13.36
12.96
76
5.49
Return on assets%
31.10
28.91
26.94
25.99
23.85
22.78
22.38
24.84
27.45
29.85
25.93
24.84
26.46
37
0.52
EPS$
0.49
0.47
0.50
0.45
0.48
0.48
0.47
0.47
0.44
0.45
0.55
(1.22%)
(1.70%)
—
22.72
EPS growth%
15.33
15.87
17.17
17.69
20.63
22.72
21.44
23.28
24.95
27.18
6.68
23.28
21.03
60
0.49
Bookvalue per sh$
0.31
0.33
0.31
0.32
0.34
0.34
0.36
0.32
0.33
0.30
0.62
(2.73%)
(1.58%)
—
0.59
FCF per share$
0.12
0.13
0.14
0.16
0.14
0.14
0.13
0.13
0.13
0.13
0.26
(1.47%)
0.30%
—
0.54
Dividend per sh$
0.23
0.25
0.25
0.28
0.26
0.26
0.27
0.25
0.22
0.21
0.11
(4.86%)
(2.37%)
—
6.71
Div yield (avg)%
11.12
11.41
13.32
14.36
14.39
11.48
10.37
8.52
7.41
8.36
17.42
8.52
11.26
45
8.75
Payout ratio%
16.44
18.90
16.96
18.73
18.62
17.54
14.79
12.58
12.12
9.56
9.79
12.58
16.70
74
86.80
Shares (diluted)M
141.8
164.8
158.9
167.4
200.5
231.3
224.7
241.1
271.4
294.9
87.65
8.03%
9.22%
90
23.43
Buyback yield%
1.58
0.40
0.40
0.40
2.80
5.44
3.81
5.82
6.61
5.63
18.33
5.63
3.31
86
1.170
D/E ratiox
1.123
1.229
1.155
1.361
1.386
1.319
1.485
1.404
1.470
1.608
0.607
1.470
1.373
89
92.21
Enterprise value$M
104.4
110.8
100.4
95.73
95.65
85.83
86.58
84.82
85.26
80.77
29.55
(3.32%)
(1.59%)
59
33.88
LT debt$M
88.12
87.06
88.21
83.45
74.00
72.17
75.65
79.01
76.55
74.52
98.14
0.14%
(1.25%)
35
Revenue
$107.4M
1.36%
1.00×
Cost of revenue
$63.86M
1.37%
1.00×
Operating expenses
$16.28M
1.27%
0.99×
Spread over hurdle
11.44%