30.95
Revenue$M
223.7
225.4
226.5
230.6
226.7
223.1
218.3
222.2
219.9
216.2
33.71
(0.94%)
(0.14%)
34
23.00
Revenue growth%
22.01
19.11
16.59
14.14
16.41
15.81
16.74
19.65
20.40
21.50
23.55
19.65
17.92
85
14.96
Gross margin%
17.30
19.00
16.75
17.14
16.52
15.11
13.10
11.71
10.57
10.37
24.56
11.71
15.82
45
25.10
Operating margin%
11.16
10.75
11.05
11.33
13.18
15.99
16.01
17.87
14.93
14.98
21.99
15.99
14.05
16
18.25
Net margin%
9.78
12.73
10.45
13.27
12.90
10.95
11.91
12.66
15.61
12.79
4.46
12.66
12.69
69
30.87
P/E ratio (avg)x
43.43
44.11
48.96
46.15
49.91
48.54
46.77
42.17
43.42
42.69
27.41
43.42
45.13
24
33.09
EV/EBITx
21.43
24.27
29.16
32.20
36.02
43.89
48.92
55.74
64.03
72.89
36.06
55.74
39.95
33
6.35
FCF yield (avg)%
4.95
3.24
3.58
2.52
3.31
2.38
2.54
2.98
0.40
0.40
28.05
2.38
2.76
42
19.40
FCF margin%
33.78
34.17
35.23
37.43
34.65
36.59
34.83
33.61
34.03
34.27
4.60
34.27
34.46
50
1.012
FCF / Net incomex
1.718
1.589
1.672
1.822
1.756
1.892
1.861
1.974
2.226
2.297
0.868
1.974
1.841
45
11.62
ROIC%
30.30
27.46
28.61
29.10
28.53
30.47
28.60
29.93
27.38
27.65
20.25
28.60
28.60
31
8.44
Return on equity%
16.70
16.64
14.59
15.55
14.48
11.78
11.29
8.72
5.76
3.21
5.49
8.72
13.13
53
22.26
Return on assets%
0.42
0.40
2.00
3.16
3.99
4.47
5.81
3.73
2.72
1.92
11.33
3.73
2.94
63
0.10
EPS$
0.30
0.35
0.40
0.43
0.49
0.53
0.60
0.65
0.69
0.68
0.11
7.04%
10.04%
—
16.38
EPS growth%
15.98
13.02
15.37
15.46
12.89
14.29
11.99
13.09
13.56
12.24
7.57
13.09
13.33
7
0.17
Bookvalue per sh$
0.23
0.22
0.19
0.18
0.19
0.19
0.18
0.15
0.14
0.13
0.11
(7.20%)
(5.58%)
—
0.10
FCF per share$
0.68
0.66
0.68
0.71
0.80
0.90
0.86
0.86
1.01
1.07
0.58
6.17%
4.76%
—
0.12
Dividend per sh$
0.57
0.50
0.53
0.52
0.53
0.54
0.55
0.58
0.58
0.63
0.55
3.36%
1.05%
—
6.77
Div yield (avg)%
23.24
23.93
25.08
24.24
24.78
26.60
24.51
25.69
28.60
28.36
8.02
26.60
24.93
81
20.89
Payout ratio%
19.39
22.19
23.72
22.25
23.71
22.75
23.79
21.82
19.57
19.58
8.33
21.82
22.22
33
282.6
Shares (diluted)M
281.5
273.6
252.1
248.9
235.1
219.4
213.8
200.6
194.3
210.8
291.2
(2.16%)
(2.69%)
30
24.70
Buyback yield%
24.84
22.25
22.58
20.31
21.78
24.33
22.10
21.45
20.25
21.09
22.13
21.45
21.94
67
0.632
D/E ratiox
1.005
1.073
1.134
1.021
0.919
0.977
1.087
1.132
1.173
1.324
0.216
1.132
1.080
52
140.4
Enterprise value$M
48.19
49.41
51.47
53.43
58.77
65.90
63.87
64.27
66.76
74.60
133.1
4.88%
5.17%
5
55.14
LT debt$M
195.0
217.3
221.5
225.7
248.3
245.3
286.1
299.8
336.5
359.6
160.1
7.69%
6.04%
68
Revenue
$216.2M
(0.14%)
1.00×
Cost of revenue
$111.7M
(0.27%)
0.99×
Operating expenses
$29.63M
(0.63%)
0.95×
Goodwill & intangibles
15.20%