8.332
Revenue$M
139.1
149.5
160.6
166.0
171.5
177.3
186.4
199.2
205.3
214.5
8.989
4.58%
5.23%
26
12.96
Revenue growth%
17.13
17.69
15.13
14.68
12.86
12.06
13.21
10.92
9.80
10.15
17.33
10.92
13.04
91
6.12
Gross margin%
24.99
26.60
25.01
26.10
28.02
25.70
26.12
27.88
26.62
26.10
10.34
26.12
26.11
81
2.43
Operating margin%
12.08
14.87
14.18
16.81
17.27
17.97
19.41
19.51
22.44
24.92
22.46
19.51
17.62
32
6.01
Net margin%
28.50
27.67
25.14
24.46
24.97
22.70
20.20
17.49
14.71
12.71
22.32
17.49
23.58
74
20.66
P/E ratio (avg)x
17.49
15.98
14.16
15.06
15.98
14.02
12.92
12.18
12.37
11.85
18.67
12.37
14.09
22
27.14
EV/EBITx
26.31
25.34
28.59
29.71
34.18
35.94
42.19
43.06
40.40
47.49
29.06
42.19
35.06
83
7.51
FCF yield (avg)%
15.23
13.94
12.77
10.95
13.11
10.80
9.06
7.70
5.18
2.20
2.48
7.70
10.87
89
9.92
FCF margin%
10.27
10.27
13.01
11.22
13.71
10.83
11.19
9.69
11.57
10.82
24.44
10.83
11.01
32
0.949
FCF / Net incomex
0.706
0.757
0.853
0.901
1.040
1.037
0.989
0.974
1.065
1.139
1.154
1.037
0.981
5
27.95
ROIC%
15.42
14.08
15.99
13.63
14.49
16.05
13.70
12.42
13.75
12.65
15.94
13.70
13.92
45
12.32
Return on equity%
6.80
9.18
10.53
13.03
13.49
14.68
16.24
14.39
16.47
18.80
2.33
16.24
13.94
40
16.18
Return on assets%
5.04
5.22
6.23
3.89
4.07
4.51
5.49
5.14
6.09
7.36
11.67
5.49
5.18
78
1.22
EPS$
0.44
0.46
0.51
0.58
0.65
0.73
0.86
0.84
0.91
1.03
1.26
9.77%
10.12%
—
28.56
EPS growth%
14.54
13.51
15.00
14.64
15.50
16.31
15.31
13.71
10.97
13.16
18.55
13.71
14.59
58
0.89
Bookvalue per sh$
1.34
1.50
1.65
1.92
1.80
1.87
1.77
1.83
1.97
2.30
0.51
5.04%
7.04%
—
0.21
FCF per share$
0.62
0.70
0.79
0.89
0.89
1.03
1.00
0.98
1.10
1.25
0.20
6.96%
8.26%
—
1.41
Dividend per sh$
1.49
1.58
1.62
1.53
1.56
1.57
1.63
1.56
1.51
1.64
0.56
0.99%
(0.08%)
—
24.39
Div yield (avg)%
30.27
28.53
29.18
29.82
28.97
27.22
28.42
25.88
26.60
28.15
3.54
27.22
28.47
85
7.74
Payout ratio%
8.09
6.79
8.43
5.49
4.39
3.68
5.65
8.36
8.78
11.31
9.41
8.36
7.44
53
52.67
Shares (diluted)M
58.62
51.88
51.48
55.28
48.63
50.66
45.73
42.92
39.72
40.36
53.44
(3.66%)
(2.88%)
94
3.50
Buyback yield%
17.37
16.67
15.65
17.28
14.69
13.60
12.52
12.00
12.71
10.38
27.98
12.52
14.14
21
0.990
D/E ratiox
1.618
1.522
1.488
1.539
1.737
1.924
2.073
2.304
2.413
2.671
0.635
2.304
1.830
41
167.0
Enterprise value$M
138.3
122.9
117.9
110.6
118.8
128.3
118.8
111.1
113.9
117.4
80.83
(0.23%)
(2.62%)
29
154.4
LT debt$M
156.0
157.9
158.4
154.1
150.4
153.5
142.9
126.5
122.8
122.6
46.16
(4.00%)
(2.24%)
31
Revenue
$214.5M
5.23%
1.00×
Cost of revenue
$149.4M
5.30%
1.01×
Operating expenses
$31.01M
4.96%
0.97×
Goodwill & intangibles
18.69%
Property and equipment
14.80%