145.8
Revenue$M
76.97
81.99
89.06
97.49
102.7
110.5
118.1
126.8
133.1
141.6
151.8
6.63%
7.16%
81
13.62
Revenue growth%
9.67
12.37
13.75
13.24
14.08
16.39
18.34
21.05
19.59
19.45
8.46
19.45
15.24
44
3.35
Gross margin%
0.40
3.37
0.94
1.04
1.64
3.78
6.62
6.69
9.60
11.38
27.23
6.69
3.58
86
5.54
Operating margin%
11.10
11.34
11.70
11.88
11.27
11.39
12.14
14.73
12.34
13.15
7.05
12.34
11.79
17
26.29
Net margin%
8.81
10.92
12.66
10.63
7.75
7.13
8.38
10.29
13.19
12.48
11.48
10.29
10.46
91
33.45
P/E ratio (avg)x
28.21
27.03
27.46
31.70
31.61
32.25
33.03
34.74
39.38
45.49
28.46
34.74
31.97
66
30.52
EV/EBITx
22.86
24.03
23.94
24.97
28.54
34.28
38.71
40.08
46.52
48.70
10.68
40.08
31.41
82
4.94
FCF yield (avg)%
17.85
19.65
18.02
19.94
20.06
19.87
22.52
20.78
22.08
23.46
28.14
22.08
20.00
32
5.79
FCF margin%
17.08
19.03
20.28
17.42
17.48
16.77
14.58
16.57
18.82
20.34
11.42
16.77
17.45
77
0.803
FCF / Net incomex
0.458
0.481
0.537
0.482
0.468
0.502
0.469
0.495
0.451
0.405
1.534
0.469
0.475
57
19.49
ROIC%
24.37
23.28
23.82
22.64
23.40
24.82
27.71
30.29
30.76
33.32
14.56
30.29
24.60
42
4.50
Return on equity%
36.73
38.04
35.17
32.33
29.84
32.78
33.81
32.49
33.02
35.21
6.29
33.02
33.42
13
8.38
Return on assets%
14.04
12.12
11.73
10.91
9.30
9.98
8.98
10.93
8.99
8.20
10.95
8.99
10.45
48
0.35
EPS$
0.32
0.32
0.36
0.37
0.34
0.34
0.33
0.35
0.38
0.35
0.36
0.69%
1.94%
—
3.48
EPS growth%
19.53
20.52
20.11
22.88
22.36
19.95
20.08
22.99
20.08
19.42
20.86
20.08
20.09
51
0.28
Bookvalue per sh$
0.45
0.46
0.46
0.53
0.56
0.67
0.68
0.71
0.73
0.82
0.34
7.87%
5.88%
—
0.34
FCF per share$
0.12
0.11
0.12
0.11
0.10
0.11
0.10
0.10
0.11
0.10
0.55
0.86%
(1.81%)
—
0.12
Dividend per sh$
0.30
0.28
0.26
0.24
0.21
0.21
0.19
0.18
0.19
0.20
0.27
(1.34%)
(2.95%)
—
20.76
Div yield (avg)%
19.37
18.83
20.64
22.67
21.14
21.35
23.90
21.13
22.09
24.13
17.76
22.09
21.24
16
8.64
Payout ratio%
14.77
16.54
14.18
12.43
14.73
13.35
12.60
12.85
14.70
13.99
8.18
13.35
14.08
60
150.3
Shares (diluted)M
145.2
135.8
131.7
121.9
116.0
123.0
117.9
112.2
116.4
108.6
154.8
(1.33%)
(2.83%)
25
28.93
Buyback yield%
20.49
21.22
21.81
21.89
21.65
23.27
20.70
21.92
22.32
24.21
3.17
22.32
21.85
85
1.447
D/E ratiox
1.435
1.446
1.468
1.445
1.372
1.590
1.836
2.050
2.008
1.955
1.477
1.955
1.529
89
92.76
Enterprise value$M
160.7
180.6
214.1
230.3
274.8
268.3
305.1
305.3
358.3
356.5
167.1
5.34%
8.07%
35
151.7
LT debt$M
167.2
191.0
202.8
202.3
231.7
265.1
293.8
291.6
274.8
315.8
132.7
6.39%
6.92%
23
Revenue
$141.6M
7.16%
1.00×
Cost of revenue
$75.52M
7.24%
1.01×
Operating expenses
$21.31M
6.17%
0.91×
Goodwill & intangibles
18.88%
Spread over hurdle
(0.53%)