243.6
Revenue$M
205.3
210.8
214.9
221.3
229.7
241.2
255.6
261.1
267.4
273.1
250.3
3.52%
3.16%
81
20.97
Revenue growth%
0.40
0.40
0.40
2.57
1.93
4.32
1.42
2.90
0.60
3.49
6.24
2.90
1.67
75
10.24
Gross margin%
6.07
7.78
7.84
7.50
7.91
10.36
12.17
14.34
12.48
10.97
16.15
12.17
9.14
52
25.89
Operating margin%
6.28
5.98
7.29
6.72
4.96
4.25
2.49
2.40
1.42
2.01
14.49
2.40
4.61
87
19.69
Net margin%
0.40
0.40
0.71
0.40
0.40
0.40
1.72
1.87
1.38
0.40
6.04
1.38
0.40
62
26.62
P/E ratio (avg)x
14.86
17.85
20.53
20.89
23.52
24.35
26.34
27.78
32.72
39.25
29.84
27.78
23.93
70
23.58
EV/EBITx
42.04
42.13
42.74
41.00
45.19
53.43
51.79
59.14
58.75
63.79
33.53
58.75
48.49
24
3.30
FCF yield (avg)%
28.33
26.08
28.05
27.13
27.61
25.91
24.33
24.80
27.10
24.45
15.59
24.80
26.59
71
5.23
FCF margin%
19.61
19.52
21.34
20.73
20.90
23.62
21.66
19.41
18.54
20.03
2.69
20.03
20.38
17
0.580
FCF / Net incomex
0.517
0.521
0.531
0.547
0.473
0.494
0.535
0.586
0.509
0.505
0.860
0.509
0.519
42
7.55
ROIC%
21.42
18.55
15.56
15.70
16.23
14.86
15.02
16.78
15.48
12.57
14.58
15.02
15.63
17
21.92
Return on equity%
26.65
29.41
30.70
32.54
31.99
33.50
30.74
29.03
29.24
30.06
17.47
30.06
30.38
87
24.90
Return on assets%
27.80
26.27
27.88
27.16
25.50
27.69
26.18
26.00
25.94
26.51
2.05
26.18
26.39
63
1.50
EPS$
2.93
3.39
3.67
4.23
4.25
4.63
5.38
6.15
6.27
6.12
1.58
7.59%
8.98%
—
26.78
EPS growth%
15.36
17.40
16.19
15.53
17.17
18.74
20.87
23.22
23.13
22.87
6.27
22.87
18.07
52
1.25
Bookvalue per sh$
2.35
2.23
2.31
2.48
2.21
2.38
2.17
1.93
2.01
2.02
1.39
(1.77%)
(0.84%)
—
0.85
FCF per share$
0.84
0.87
0.94
0.87
0.93
0.94
0.98
1.09
1.03
1.18
1.36
4.83%
3.70%
—
1.54
Dividend per sh$
1.97
2.01
2.05
2.10
2.21
2.28
2.53
2.84
2.99
3.36
2.27
8.71%
4.75%
—
10.51
Div yield (avg)%
17.83
17.00
16.90
17.43
17.32
17.68
17.61
17.75
18.26
20.57
23.66
17.75
17.64
82
18.28
Payout ratio%
0.40
0.40
0.40
0.93
0.40
1.10
2.37
3.72
2.99
0.40
8.59
2.37
0.66
74
126.3
Shares (diluted)M
77.47
70.45
76.23
80.15
72.37
63.21
55.71
59.32
63.96
54.44
123.5
(5.53%)
(3.76%)
23
6.09
Buyback yield%
11.66
11.30
13.53
12.30
10.09
11.60
14.35
14.42
12.72
11.47
21.39
12.72
11.98
82
1.226
D/E ratiox
0.414
0.493
0.508
0.543
0.533
0.558
0.553
0.641
0.641
0.671
1.117
0.641
0.548
73
348.9
Enterprise value$M
82.10
89.43
99.42
116.6
130.0
125.1
132.3
142.7
155.9
179.8
127.7
6.69%
8.86%
70
73.12
LT debt$M
212.0
207.3
195.0
200.6
209.7
207.7
216.3
201.3
189.5
189.7
14.68
(1.99%)
(1.97%)
36
Revenue
$273.1M
3.16%
1.00×
Cost of revenue
$191.2M
3.16%
1.00×
Operating expenses
$43.86M
3.64%
1.05×
Goodwill & intangibles
17.32%
Spread over hurdle
(0.59%)