49.24
Revenue$M
155.7
162.8
168.3
180.6
194.5
199.9
214.4
224.6
237.1
251.7
54.09
5.29%
5.22%
68
20.57
Revenue growth%
8.80
9.12
8.81
10.71
11.05
8.72
7.41
5.76
4.40
4.97
7.55
5.76
8.76
93
18.41
Gross margin%
26.81
26.43
25.98
26.36
25.82
28.41
27.35
26.14
27.55
24.79
18.73
27.35
26.40
89
4.88
Operating margin%
20.94
22.84
20.85
21.99
20.66
18.66
17.71
17.42
14.88
14.66
25.20
17.42
19.66
28
12.29
Net margin%
21.36
19.26
17.81
15.73
17.66
19.83
17.63
14.67
16.91
14.87
21.63
16.91
17.64
49
35.98
P/E ratio (avg)x
51.08
60.95
65.39
64.59
65.10
70.20
70.27
84.57
90.90
106.3
26.91
84.57
67.79
65
27.93
EV/EBITx
31.76
31.65
34.46
32.90
36.78
39.72
38.40
43.28
45.43
46.02
20.69
43.28
37.59
61
25.20
FCF yield (avg)%
14.01
12.29
12.83
9.84
10.68
12.58
12.05
12.72
15.08
14.99
25.87
12.72
12.65
85
21.50
FCF margin%
3.29
1.19
0.40
1.03
0.40
2.07
1.68
3.50
3.70
1.21
9.10
2.07
1.45
11
1.470
FCF / Net incomex
1.658
1.766
1.860
1.682
1.675
1.546
1.398
1.287
1.321
1.336
0.152
1.336
1.602
66
12.67
ROIC%
1.15
1.48
4.06
3.45
2.09
1.62
1.41
0.40
2.28
4.30
22.25
1.62
1.86
92
28.98
Return on equity%
5.67
5.79
3.16
2.48
1.23
0.40
1.00
3.69
2.71
4.09
23.16
2.71
2.93
13
24.18
Return on assets%
22.80
23.51
25.98
23.91
21.39
20.99
19.87
17.38
18.79
17.50
24.03
18.79
21.19
84
0.37
EPS$
0.29
0.30
0.32
0.30
0.31
0.33
0.31
0.32
0.32
0.36
0.42
2.97%
3.56%
—
18.71
EPS growth%
4.78
5.62
6.87
9.48
7.22
8.57
9.56
12.55
15.42
14.88
9.40
12.55
9.03
19
0.30
Bookvalue per sh$
0.76
0.74
0.79
0.76
0.82
0.72
0.61
0.55
0.58
0.52
1.37
(8.62%)
(4.74%)
—
0.90
FCF per share$
1.47
1.57
1.78
1.64
1.53
1.75
1.78
1.88
2.13
2.23
0.87
7.76%
3.87%
—
1.06
Dividend per sh$
0.31
0.32
0.33
0.34
0.37
0.35
0.40
0.46
0.47
0.46
0.57
4.43%
5.16%
—
3.42
Div yield (avg)%
15.16
13.75
15.14
16.32
16.57
18.22
17.70
16.11
17.26
18.97
9.61
17.70
16.45
91
27.48
Payout ratio%
12.83
13.73
14.18
15.25
13.47
11.05
13.45
14.70
13.52
12.50
12.07
13.45
13.49
24
127.7
Shares (diluted)M
125.1
128.4
125.9
138.1
127.6
110.1
106.3
109.5
110.2
117.8
122.3
(1.57%)
(1.15%)
31
20.42
Buyback yield%
13.66
11.43
8.49
8.15
10.62
10.78
11.22
9.02
11.91
9.06
30.00
10.78
10.70
5
0.555
D/E ratiox
1.611
1.615
1.545
1.520
1.449
1.626
1.665
1.954
2.007
1.989
0.167
1.954
1.620
49
197.2
Enterprise value$M
80.63
80.91
88.18
94.70
103.4
115.4
116.3
128.8
142.4
147.3
108.0
7.33%
7.81%
75
203.6
LT debt$M
194.0
165.5
168.0
179.6
178.5
189.7
183.3
184.4
193.6
204.0
205.9
2.71%
1.26%
31
Revenue
$251.7M
5.22%
1.00×
Cost of revenue
$120.3M
5.41%
1.02×
Operating expenses
$58.86M
4.75%
0.96×
Goodwill & intangibles
18.45%