317.0
Revenue$M
226.6
234.6
249.5
261.5
278.7
290.7
300.5
310.4
325.1
332.8
344.3
3.61%
4.32%
38
23.33
Revenue growth%
7.59
9.93
7.64
4.85
3.92
2.15
5.09
3.79
2.17
3.72
20.55
3.72
4.38
57
11.72
Gross margin%
20.80
20.92
19.90
17.20
16.43
15.22
18.00
16.82
18.32
21.09
20.88
18.00
18.16
16
6.85
Operating margin%
4.62
2.81
2.75
2.20
2.62
2.97
3.14
1.04
3.11
5.93
15.00
3.11
2.89
59
19.32
Net margin%
12.31
12.09
10.47
11.67
13.81
12.28
12.00
12.63
11.83
13.52
4.49
12.28
12.19
33
9.027
P/E ratio (avg)x
25.09
26.40
30.06
28.66
29.46
27.09
30.05
33.55
32.36
31.94
31.70
31.94
29.76
15
29.81
EV/EBITx
21.85
19.77
20.20
20.38
19.30
18.63
19.06
18.53
18.29
18.95
20.30
18.63
19.18
27
22.59
FCF yield (avg)%
17.61
18.77
21.32
22.43
21.50
23.97
21.25
23.35
21.23
19.86
19.64
21.25
21.28
83
8.55
FCF margin%
22.38
19.71
19.58
19.59
17.07
19.21
19.90
20.03
19.20
20.17
14.36
19.90
19.65
40
1.117
FCF / Net incomex
1.272
1.346
1.301
1.345
1.216
1.257
1.338
1.429
1.385
1.377
0.651
1.377
1.341
19
23.04
ROIC%
23.04
21.91
21.36
23.61
24.64
23.11
25.98
24.26
25.43
23.92
10.36
24.26
23.77
67
24.76
Return on equity%
15.24
16.89
14.92
17.90
16.88
19.83
16.90
17.93
15.59
13.93
7.47
16.90
16.89
72
26.27
Return on assets%
18.93
17.95
15.31
14.83
15.28
13.39
12.26
10.31
11.97
9.46
29.28
11.97
14.11
24
8.14
EPS$
34.30
37.29
39.37
46.46
50.98
49.41
53.41
51.47
54.87
63.91
8.61
4.62%
6.87%
—
4.81
EPS growth%
0.41
0.40
2.01
2.70
2.39
1.90
0.40
1.76
3.84
4.76
17.69
1.90
1.95
72
31.69
Bookvalue per sh$
22.75
26.07
28.91
33.52
32.78
36.35
38.08
43.08
49.56
46.08
11.90
7.05%
7.13%
—
13.54
FCF per share$
20.16
19.59
20.39
19.62
20.13
17.10
17.92
17.85
16.76
15.50
33.91
(5.10%)
(3.73%)
—
8.17
Dividend per sh$
6.49
6.22
5.73
5.68
5.96
5.13
5.29
5.45
4.98
4.41
4.78
(5.85%)
(4.94%)
—
25.85
Div yield (avg)%
16.92
19.10
16.92
17.98
20.75
22.66
24.90
24.53
25.50
27.91
10.12
24.90
21.71
57
6.60
Payout ratio%
3.76
2.55
0.40
0.40
0.67
0.40
2.40
4.18
4.35
3.19
15.86
3.19
2.47
12
3.549
Shares (diluted)M
4.678
5.378
6.260
6.720
8.040
9.366
10.31
12.49
14.83
14.76
3.499
12.91%
11.99%
26
20.48
Buyback yield%
11.07
8.59
9.81
12.46
11.40
13.61
15.66
17.46
19.68
17.50
28.00
17.46
13.03
46
1.738
D/E ratiox
0.170
0.168
0.165
0.174
0.191
0.222
0.243
0.251
0.259
0.263
0.899
0.251
0.207
19
25.67
Enterprise value$M
90.39
93.56
99.53
99.76
93.71
99.69
100.9
104.7
104.2
108.9
335.5
3.06%
2.37%
90
27.27
LT debt$M
313.1
345.8
382.6
394.9
364.0
389.5
377.7
433.0
477.9
546.4
23.24
8.47%
6.78%
89
Revenue
$332.8M
4.32%
1.00×
Cost of revenue
$196.1M
4.39%
1.01×
Operating expenses
$55.59M
3.65%
0.94×
Property and equipment
17.59%