59.44
Revenue$M
216.5
231.7
243.3
253.3
271.3
288.0
299.9
315.5
337.8
362.6
64.80
5.98%
5.93%
21
4.33
Revenue growth%
7.90
7.69
7.62
5.46
4.20
3.12
4.37
5.36
6.70
4.77
21.01
4.77
5.41
19
11.53
Gross margin%
15.66
14.96
15.49
12.57
11.16
9.50
6.75
5.20
7.54
5.79
12.03
6.75
10.33
42
28.97
Operating margin%
17.04
17.14
18.20
20.38
22.80
24.86
23.76
20.88
18.73
21.42
4.63
21.42
20.63
58
5.60
Net margin%
18.30
20.23
21.94
21.25
23.27
25.07
28.01
29.02
26.28
27.28
26.95
27.28
24.17
11
29.37
P/E ratio (avg)x
32.77
34.34
30.40
31.62
28.57
30.47
29.87
26.70
24.60
26.08
15.26
26.70
30.13
25
34.39
EV/EBITx
21.52
21.69
23.84
20.83
21.30
23.18
25.64
25.98
25.47
22.53
17.50
25.47
22.86
89
5.01
FCF yield (avg)%
21.57
22.28
24.68
22.75
23.54
22.57
24.43
23.34
25.56
24.56
13.57
24.43
23.44
29
6.54
FCF margin%
12.47
10.70
12.33
13.89
11.65
10.20
8.46
7.84
7.37
10.13
23.14
8.46
10.45
80
0.251
FCF / Net incomex
1.662
1.628
1.727
1.718
1.976
2.351
2.425
2.368
2.306
2.321
0.503
2.351
2.141
35
25.74
ROIC%
12.92
10.64
10.57
10.40
7.47
6.38
8.44
6.13
5.74
8.62
18.33
6.38
8.53
37
17.02
Return on equity%
8.61
8.59
7.90
9.00
10.74
11.48
14.05
14.56
15.20
14.49
3.20
14.49
11.11
79
27.89
Return on assets%
29.40
32.00
33.12
33.78
36.27
33.84
33.60
33.67
34.69
32.66
28.68
33.67
33.64
9
4.01
EPS$
8.18
9.35
9.89
11.98
13.14
14.77
14.66
15.93
16.25
17.74
4.35
6.20%
9.45%
—
18.91
EPS growth%
9.22
8.10
5.23
5.72
7.20
7.76
5.12
2.15
2.79
1.52
23.21
2.79
5.47
72
2.34
Bookvalue per sh$
0.73
0.67
0.65
0.57
0.60
0.61
0.63
0.62
0.54
0.52
0.62
(2.83%)
(4.10%)
—
1.11
FCF per share$
1.55
1.31
1.34
1.30
1.38
1.31
1.33
1.22
1.17
1.17
0.78
(3.21%)
(3.59%)
—
2.68
Dividend per sh$
5.26
6.07
5.87
6.12
5.90
6.45
6.43
5.91
5.50
5.65
3.96
(0.88%)
0.31%
—
9.86
Div yield (avg)%
14.74
15.20
17.20
14.67
14.45
12.73
9.94
11.17
11.67
8.79
4.31
11.17
13.59
82
26.14
Payout ratio%
29.84
29.65
31.96
33.68
33.05
34.42
35.20
37.49
39.38
40.88
19.71
37.49
34.05
7
27.04
Shares (diluted)M
18.06
18.59
15.84
15.36
15.24
13.44
13.45
11.91
11.69
11.97
28.12
(4.71%)
(4.03%)
45
10.01
Buyback yield%
15.21
16.70
19.18
17.44
14.91
17.82
18.06
15.90
14.31
11.82
25.07
15.90
16.30
55
0.771
D/E ratiox
1.680
1.701
1.661
1.849
2.179
2.544
2.612
2.521
2.423
2.702
0.517
2.544
2.301
86
144.6
Enterprise value$M
266.0
294.7
296.1
300.4
292.9
316.2
353.0
398.8
391.3
381.7
207.4
5.44%
4.92%
69
16.54
LT debt$M
368.1
359.8
401.9
437.1
456.9
521.9
611.1
717.3
746.4
850.7
243.8
13.24%
8.59%
78
Revenue
$362.6M
5.93%
1.00×
Cost of revenue
$163.5M
5.26%
0.94×
Operating expenses
$69.23M
6.75%
1.08×