48.58
Revenue$M
286.5
294.2
300.9
297.7
298.6
304.6
302.2
298.0
295.3
299.3
51.67
0.04%
0.55%
5
28.71
Revenue growth%
15.71
16.94
18.86
21.22
20.42
22.12
21.15
18.53
21.15
23.45
2.86
21.15
20.78
37
24.54
Gross margin%
22.18
20.25
18.52
20.00
18.66
17.92
16.90
18.85
18.83
19.40
22.12
18.83
18.84
42
5.56
Operating margin%
12.40
15.21
15.64
18.31
21.19
22.51
24.26
25.05
27.47
26.65
18.07
25.05
21.85
89
27.11
Net margin%
25.06
24.68
27.60
25.78
26.92
26.84
25.96
25.08
27.03
26.54
22.76
26.54
26.25
35
8.756
P/E ratio (avg)x
18.92
19.97
18.93
18.69
17.88
19.72
19.11
19.90
18.01
17.03
36.06
19.11
18.92
84
8.428
EV/EBITx
35.69
37.37
36.72
33.28
33.40
36.65
38.90
36.46
39.72
37.84
9.058
37.84
36.68
52
6.25
FCF yield (avg)%
19.41
17.39
15.81
17.34
16.74
19.58
19.63
20.08
18.33
21.12
25.96
19.63
18.87
40
11.82
FCF margin%
13.26
15.52
17.83
19.66
18.32
15.84
18.66
17.02
16.52
16.64
23.00
16.64
16.83
33
0.349
FCF / Net incomex
0.555
0.544
0.618
0.612
0.650
0.683
0.695
0.728
0.862
0.950
1.254
0.728
0.666
59
26.02
ROIC%
6.41
9.33
7.98
8.35
10.86
10.88
8.28
7.98
5.74
3.40
5.61
7.98
8.13
77
22.72
Return on equity%
10.55
9.05
11.54
8.83
9.43
11.38
8.73
6.95
8.95
8.14
8.17
8.73
9.00
89
7.79
Return on assets%
28.79
27.77
28.86
31.78
28.93
28.19
30.59
32.39
34.34
36.33
17.52
32.39
29.76
75
2.37
EPS$
1.89
2.10
1.94
2.07
2.25
2.03
2.02
1.80
1.99
2.16
2.59
(0.86%)
0.54%
—
5.27
EPS growth%
19.90
19.16
19.94
17.95
18.69
17.06
18.23
16.99
14.34
11.80
3.46
16.99
18.09
20
2.23
Bookvalue per sh$
1.64
1.59
1.80
1.96
1.94
2.20
2.58
2.90
3.18
3.38
0.75
11.74%
8.88%
—
0.63
FCF per share$
0.43
0.51
0.55
0.62
0.69
0.68
0.76
0.83
0.91
0.97
1.70
7.05%
9.15%
—
1.67
Dividend per sh$
0.55
0.55
0.53
0.50
0.43
0.46
0.48
0.48
0.45
0.49
1.38
2.35%
(1.86%)
—
7.73
Div yield (avg)%
23.84
26.60
25.94
28.77
30.87
30.52
32.32
34.49
35.72
36.55
7.11
34.49
30.69
6
25.45
Payout ratio%
6.94
7.81
7.82
8.17
10.40
12.07
11.35
13.73
12.37
9.86
14.77
12.07
10.13
91
59.08
Shares (diluted)M
51.69
53.13
55.22
54.44
47.22
51.02
50.85
50.22
53.26
49.24
58.32
0.84%
(0.23%)
36
17.30
Buyback yield%
34.40
35.10
35.53
35.82
36.75
34.91
37.74
37.28
35.61
37.23
7.57
37.23
35.71
47
1.205
D/E ratiox
1.185
1.284
1.202
1.092
0.967
0.884
0.838
0.894
0.796
0.869
1.775
0.869
0.930
50
185.4
Enterprise value$M
130.4
124.5
126.8
124.0
128.5
126.8
136.9
139.2
151.7
176.8
23.22
6.58%
2.63%
72
201.9
LT debt$M
236.3
236.2
270.0
291.7
321.3
323.9
386.0
392.0
464.1
540.4
253.7
10.95%
10.51%
72
Revenue
$299.3M
0.55%
1.00×
Cost of revenue
$151.4M
0.37%
0.98×
Operating expenses
$73.72M
0.40%
0.98×