61.33
Revenue$M
155.2
161.0
164.4
172.7
176.6
182.5
188.3
197.0
202.9
211.6
68.57
3.68%
3.37%
25
3.22
Revenue growth%
29.26
28.07
26.02
28.61
27.38
29.44
32.23
30.50
27.54
27.05
18.29
29.44
28.34
72
13.50
Gross margin%
27.35
24.39
23.19
22.74
21.24
21.79
23.51
25.57
28.44
27.80
23.08
25.57
23.95
32
19.28
Operating margin%
29.09
30.00
32.58
33.90
36.18
34.95
36.78
39.16
37.25
38.32
7.54
37.25
35.57
79
28.99
Net margin%
18.69
17.42
16.33
17.71
19.59
20.88
19.83
20.52
17.82
19.73
29.50
19.83
19.14
22
21.89
P/E ratio (avg)x
9.521
10.50
11.61
12.06
13.24
12.82
15.03
15.33
14.58
16.49
13.75
15.03
13.03
7
14.15
EV/EBITx
8.674
8.191
7.666
7.666
8.016
7.459
8.262
7.920
8.827
9.814
14.57
8.262
8.103
54
14.64
FCF yield (avg)%
19.10
21.90
20.70
17.81
16.59
15.04
17.38
14.67
12.08
9.71
13.72
14.67
16.99
14
12.74
FCF margin%
19.89
19.39
22.33
22.36
21.29
21.35
23.14
23.51
24.83
24.33
5.47
23.51
22.34
13
0.731
FCF / Net incomex
1.179
1.279
1.180
1.093
1.073
1.135
1.065
1.090
1.098
1.073
1.081
1.090
1.095
95
10.52
ROIC%
15.79
15.37
14.86
15.94
14.70
13.66
11.34
13.47
11.22
10.79
22.19
11.34
14.18
5
10.68
Return on equity%
4.06
2.41
3.56
4.47
2.31
0.90
0.40
1.20
2.11
4.19
7.26
1.20
2.36
6
14.12
Return on assets%
5.81
4.42
2.20
2.86
0.71
0.40
0.40
0.40
0.40
2.95
19.71
0.40
1.46
62
1.79
EPS$
1.33
1.34
1.32
1.32
1.25
1.41
1.33
1.46
1.60
1.67
1.94
5.91%
2.31%
—
6.01
EPS growth%
23.15
22.17
23.60
22.92
20.36
21.61
21.41
18.74
17.78
17.32
23.84
18.74
21.51
45
1.85
Bookvalue per sh$
0.86
0.90
0.84
0.80
0.91
1.04
1.15
1.31
1.23
1.38
0.39
8.83%
3.99%
—
0.58
FCF per share$
2.85
3.28
3.78
4.31
4.81
5.39
6.01
6.11
6.74
7.46
1.73
9.18%
11.11%
—
0.80
Dividend per sh$
0.96
1.00
1.11
1.13
1.24
1.25
1.23
1.25
1.24
1.17
2.06
(1.16%)
1.82%
—
17.40
Div yield (avg)%
29.93
27.58
30.39
33.34
30.86
28.03
29.18
28.24
29.04
29.55
22.60
29.04
29.37
66
21.60
Payout ratio%
1.06
2.97
4.99
6.48
7.42
6.99
5.62
5.51
6.97
9.92
11.10
6.97
6.05
72
26.89
Shares (diluted)M
33.90
39.13
42.40
44.40
45.11
49.35
54.57
65.34
67.99
80.43
25.66
12.26%
9.78%
15
24.93
Buyback yield%
17.23
17.72
17.92
15.42
15.12
18.12
18.83
21.25
19.99
21.81
16.23
19.99
18.02
7
0.192
D/E ratiox
0.720
0.790
0.802
0.796
0.806
0.883
1.064
1.260
1.457
1.619
1.121
1.260
0.845
72
87.60
Enterprise value$M
44.34
40.86
37.85
39.24
40.59
42.05
40.35
38.42
41.64
42.72
70.31
1.03%
(0.20%)
90
49.48
LT debt$M
199.1
191.8
187.3
172.5
192.8
222.3
250.1
254.0
236.3
236.7
100.0
4.19%
2.16%
85
Revenue
$211.6M
3.37%
1.00×
Cost of revenue
$123.9M
3.18%
0.98×
Operating expenses
$34.83M
3.48%
1.01×
Goodwill & intangibles
22.07%