46.71
Revenue$M
227.5
224.7
223.1
227.6
231.9
236.8
241.5
246.1
242.3
243.5
51.80
0.99%
0.88%
37
28.32
Revenue growth%
26.11
26.65
28.83
31.28
31.19
32.54
34.92
35.64
36.31
35.09
27.98
35.09
31.91
14
13.63
Gross margin%
13.02
11.72
12.05
11.68
8.99
8.65
11.05
11.11
10.04
12.20
13.94
11.05
11.39
48
20.73
Operating margin%
28.92
27.61
25.32
27.70
29.95
28.11
26.34
25.12
26.29
25.36
25.04
26.29
26.97
31
11.86
Net margin%
17.91
15.67
17.93
15.74
16.78
17.23
15.89
14.38
13.95
12.80
5.07
14.38
15.82
31
13.66
P/E ratio (avg)x
23.15
25.03
25.59
24.91
24.98
22.39
22.26
20.95
22.49
21.45
16.50
22.26
22.82
12
8.600
EV/EBITx
30.59
33.09
36.97
35.62
36.16
32.65
36.42
36.51
39.67
44.06
17.47
36.51
36.29
62
21.11
FCF yield (avg)%
6.98
6.33
7.28
4.92
3.00
1.63
4.28
4.66
5.45
7.49
15.31
4.66
5.19
59
12.90
FCF margin%
10.76
12.56
14.93
14.44
13.78
12.64
10.29
12.26
13.31
11.52
28.72
12.26
12.60
74
1.269
FCF / Net incomex
2.391
2.249
2.124
2.003
2.162
2.320
2.236
2.443
2.322
2.447
1.436
2.322
2.284
49
26.72
ROIC%
24.20
22.88
24.27
27.14
28.04
30.19
27.34
28.90
27.91
26.32
28.79
27.91
27.24
36
8.90
Return on equity%
29.52
27.03
24.30
21.79
23.85
22.67
22.90
24.10
22.56
23.58
12.96
22.90
23.72
6
13.63
Return on assets%
18.06
18.17
19.43
18.23
16.11
13.69
15.06
15.38
17.35
16.26
9.28
15.38
16.81
78
0.92
EPS$
0.71
0.77
0.78
0.69
0.62
0.65
0.56
0.53
0.52
0.48
0.95
(4.80%)
(4.29%)
—
10.26
EPS growth%
23.89
25.69
25.62
25.74
25.58
26.68
23.97
25.26
24.97
23.10
22.36
24.97
25.42
18
0.49
Bookvalue per sh$
0.21
0.19
0.19
0.20
0.21
0.19
0.18
0.19
0.17
0.17
1.40
(3.84%)
(3.06%)
—
0.41
FCF per share$
1.51
1.78
1.81
2.05
2.41
2.32
2.71
3.10
3.00
2.89
0.36
3.71%
7.91%
—
0.69
Dividend per sh$
1.80
2.04
2.30
2.59
3.08
3.43
3.80
4.25
4.29
4.74
0.33
9.02%
11.79%
—
17.61
Div yield (avg)%
30.91
31.18
31.30
30.74
31.24
29.13
31.71
31.13
28.99
30.98
17.90
30.98
31.06
41
15.31
Payout ratio%
15.10
16.67
14.96
13.96
13.56
10.92
12.99
10.40
9.42
6.45
27.58
10.40
13.27
75
54.89
Shares (diluted)M
61.62
60.02
61.98
57.76
61.41
53.44
56.38
61.33
58.14
52.41
54.06
(3.12%)
(1.30%)
13
6.30
Buyback yield%
7.97
7.13
8.45
9.65
9.21
12.12
12.34
15.13
15.81
14.04
8.46
14.04
10.89
71
0.529
D/E ratiox
0.979
1.053
0.909
0.791
0.805
0.809
0.833
0.827
0.828
0.910
0.895
0.828
0.830
69
99.11
Enterprise value$M
26.00
28.70
30.64
31.43
30.53
33.78
36.45
38.60
34.63
37.69
189.7
4.30%
4.13%
66
206.0
LT debt$M
154.2
152.7
146.8
135.5
151.2
169.7
171.7
171.7
187.5
187.5
149.7
4.40%
3.31%
46
Revenue
$243.5M
0.88%
1.00×
Cost of revenue
$152.1M
0.67%
0.98×
Operating expenses
$44.72M
1.17%
1.03×
Goodwill & intangibles
19.04%
Spread over hurdle
(1.51%)