17.18
Revenue$M
110.6
111.8
110.2
112.2
114.6
117.7
121.2
122.3
125.5
124.2
17.97
1.62%
1.22%
76
9.06
Revenue growth%
27.89
28.56
28.15
27.55
28.52
29.12
27.20
29.79
32.74
32.57
15.58
29.79
28.54
14
10.82
Gross margin%
14.68
17.34
18.47
19.20
16.97
14.16
12.61
11.04
13.67
13.24
28.87
13.24
14.42
71
16.78
Operating margin%
24.86
25.95
26.83
24.23
26.97
27.83
28.89
29.73
29.06
31.47
17.09
29.06
27.40
85
12.81
Net margin%
20.30
21.00
20.07
18.28
20.20
19.53
22.12
21.40
22.43
21.95
25.08
21.95
20.65
75
13.89
P/E ratio (avg)x
36.89
41.90
38.68
39.98
41.88
37.98
37.46
34.72
35.54
34.42
13.85
35.54
37.72
65
28.91
EV/EBITx
14.13
14.27
13.96
13.36
13.78
14.46
16.04
17.84
17.84
20.87
28.10
17.84
14.37
20
12.10
FCF yield (avg)%
20.14
17.85
19.75
18.40
18.19
15.56
18.18
17.14
20.14
22.10
8.94
18.18
18.29
76
11.81
FCF margin%
8.84
10.27
10.85
9.87
7.95
10.81
12.93
11.29
10.14
12.53
5.56
11.29
10.54
34
1.169
FCF / Net incomex
1.573
1.477
1.313
1.287
1.420
1.281
1.269
1.408
1.474
1.364
0.472
1.364
1.386
12
14.80
ROIC%
18.24
18.41
20.98
19.24
18.89
19.74
17.61
16.56
18.87
17.53
16.45
17.61
18.64
93
19.63
Return on equity%
9.79
11.62
11.05
13.02
12.54
14.28
12.24
14.39
11.41
11.40
4.69
12.24
11.93
90
24.78
Return on assets%
3.30
4.94
4.52
4.63
2.10
3.84
4.56
2.54
0.40
0.40
23.27
2.54
3.57
8
0.40
EPS$
1.57
1.83
1.94
2.28
2.34
2.51
2.79
3.19
3.42
3.57
0.41
8.77%
9.58%
—
13.23
EPS growth%
19.43
19.56
20.19
23.13
23.31
22.66
23.72
22.44
22.46
20.30
17.58
22.46
22.45
91
0.58
Bookvalue per sh$
0.59
0.53
0.53
0.54
0.50
0.47
0.50
0.46
0.46
0.42
1.61
(3.78%)
(4.00%)
—
0.29
FCF per share$
1.11
1.07
1.21
1.26
1.45
1.39
1.44
1.70
1.93
2.30
0.82
9.64%
8.21%
—
1.21
Dividend per sh$
0.82
0.78
0.81
0.87
0.88
0.88
0.81
0.80
0.79
0.79
0.50
(2.03%)
(1.22%)
—
24.27
Div yield (avg)%
22.36
24.14
23.96
26.32
27.25
25.08
25.85
23.92
24.76
22.58
11.94
24.76
24.45
38
15.23
Payout ratio%
15.52
14.40
16.08
13.74
15.94
15.60
18.59
20.50
18.91
17.02
8.39
18.59
16.01
68
38.25
Shares (diluted)M
45.63
50.22
57.99
62.48
71.47
80.77
85.37
81.68
85.32
85.10
37.17
3.55%
5.75%
23
2.04
Buyback yield%
24.57
26.03
28.76
26.68
28.47
25.60
27.65
28.70
29.96
30.55
15.91
28.70
28.06
24
1.698
D/E ratiox
0.912
0.819
0.837
0.885
0.786
0.717
0.754
0.724
0.646
0.710
0.331
0.717
0.770
94
54.49
Enterprise value$M
91.83
98.70
97.42
108.0
108.6
117.9
126.9
137.1
157.1
160.9
56.04
8.17%
6.85%
37
13.98
LT debt$M
16.25
14.91
15.31
13.14
14.24
12.93
10.97
9.633
8.197
8.730
76.26
(9.33%)
(7.35%)
82
Revenue
$124.2M
1.22%
1.00×
Cost of revenue
$86.05M
1.33%
1.01×
Operating expenses
$25.24M
1.41%
1.02×
Spread over hurdle
16.28%