243.1
Revenue$M
138.9
149.9
159.4
172.2
191.2
206.5
223.6
239.2
261.6
280.8
264.8
7.99%
8.01%
73
6.15
Revenue growth%
16.82
15.04
17.39
18.14
16.10
18.07
18.19
18.76
17.22
14.26
13.33
18.07
17.31
48
11.33
Gross margin%
2.88
3.03
3.80
3.70
4.00
6.56
7.74
10.29
10.71
11.07
24.28
10.29
5.28
39
17.97
Operating margin%
20.78
19.36
19.25
18.64
17.99
16.76
18.78
19.57
18.84
19.28
3.60
18.84
19.05
90
18.50
Net margin%
26.40
28.23
28.95
28.58
26.34
27.47
27.81
27.56
30.11
29.68
26.82
27.81
28.02
39
31.80
P/E ratio (avg)x
38.50
35.10
38.32
37.40
41.59
38.15
38.78
41.55
45.94
43.95
36.94
41.55
38.64
27
24.70
EV/EBITx
40.19
45.08
45.15
43.48
39.07
38.03
34.88
35.25
34.75
35.39
22.89
35.25
38.55
85
7.11
FCF yield (avg)%
8.46
8.85
8.67
11.39
10.20
8.84
10.32
11.98
12.15
13.71
2.09
11.98
10.26
58
7.68
FCF margin%
4.75
2.08
2.87
5.36
4.96
4.38
5.45
5.67
4.65
6.20
27.02
5.45
4.85
94
0.335
FCF / Net incomex
0.800
0.733
0.690
0.729
0.704
0.749
0.764
0.768
0.734
0.736
1.226
0.749
0.735
44
4.84
ROIC%
21.15
19.79
19.74
19.53
22.51
20.52
21.19
21.44
22.52
22.34
18.60
21.44
21.17
95
4.25
Return on equity%
3.04
2.90
5.69
5.96
8.66
9.33
10.92
8.14
7.24
5.41
15.95
8.14
6.60
36
14.66
Return on assets%
29.92
31.14
28.25
25.40
22.58
21.35
18.61
21.00
20.77
20.32
11.32
20.77
21.97
16
0.68
EPS$
2.03
1.97
2.21
2.48
2.67
2.47
2.26
2.52
2.34
2.16
0.72
(4.15%)
1.07%
—
3.12
EPS growth%
22.25
23.11
20.81
18.31
18.40
19.43
19.09
20.55
22.76
23.72
28.66
20.55
20.68
85
1.81
Bookvalue per sh$
0.92
1.07
1.19
1.30
1.42
1.39
1.38
1.48
1.59
1.70
0.98
3.76%
7.60%
—
0.84
FCF per share$
0.46
0.47
0.50
0.48
0.46
0.47
0.44
0.39
0.44
0.43
0.87
(1.27%)
(0.81%)
—
0.56
Dividend per sh$
1.07
1.15
1.38
1.46
1.66
1.77
1.74
1.72
1.84
1.80
2.13
1.68%
7.28%
—
17.68
Div yield (avg)%
14.05
16.71
19.47
21.69
19.64
21.78
22.96
20.40
19.93
17.90
2.40
20.40
19.78
92
3.61
Payout ratio%
31.58
30.85
29.44
31.82
34.06
34.81
36.57
36.78
33.78
36.64
9.52
36.57
33.92
14
71.06
Shares (diluted)M
77.58
84.82
75.35
82.27
87.39
78.16
79.22
72.38
79.74
89.00
72.84
0.37%
1.69%
47
14.12
Buyback yield%
13.44
14.68
14.90
12.67
12.74
11.26
9.41
10.61
9.70
10.01
4.80
10.01
11.96
61
1.409
D/E ratiox
0.942
0.819
0.840
0.827
0.714
0.743
0.747
0.754
0.698
0.665
0.235
0.743
0.750
40
63.21
Enterprise value$M
260.7
248.9
251.8
245.8
241.2
246.4
218.2
201.9
190.0
173.4
208.4
(6.39%)
(3.63%)
95
75.16
LT debt$M
69.36
72.68
76.71
73.52
71.00
76.76
85.69
87.69
93.06
92.61
84.82
5.46%
3.18%
46
Revenue
$280.8M
8.01%
1.00×
Cost of revenue
$189.1M
7.93%
0.99×
Operating expenses
$41.36M
8.88%
1.08×