338.9
Revenue$M
250.5
254.6
263.7
278.7
282.3
291.8
303.9
319.5
329.7
335.3
365.5
3.50%
3.35%
95
5.67
Revenue growth%
25.68
28.50
29.85
31.19
31.62
34.30
32.53
30.16
30.79
28.04
8.91
30.79
30.47
23
7.10
Gross margin%
17.79
15.79
17.18
14.19
13.29
12.49
14.64
13.69
10.90
8.96
23.08
12.49
13.94
65
18.97
Operating margin%
13.01
11.97
13.83
13.01
11.13
13.82
14.70
13.11
14.84
17.32
7.68
14.70
13.46
18
19.10
Net margin%
6.18
5.76
6.32
7.56
7.23
7.28
6.91
5.77
3.70
3.03
18.54
5.77
6.25
30
10.37
P/E ratio (avg)x
19.47
20.74
18.15
16.23
16.38
17.44
18.66
20.54
21.85
19.67
33.22
19.67
19.06
53
11.64
EV/EBITx
46.16
51.47
59.88
64.20
72.10
85.99
82.85
81.06
90.58
97.75
31.12
85.99
76.58
53
28.30
FCF yield (avg)%
28.00
30.83
33.05
30.34
28.31
27.69
25.39
26.00
24.25
27.08
15.99
26.00
27.85
20
21.88
FCF margin%
4.75
2.68
4.25
4.55
5.13
4.24
6.67
5.84
5.78
3.52
4.82
5.78
4.65
31
1.643
FCF / Net incomex
0.388
0.426
0.449
0.476
0.515
0.560
0.554
0.509
0.473
0.442
1.642
0.509
0.474
61
28.67
ROIC%
3.48
4.09
5.90
8.41
8.64
10.03
9.74
12.33
12.14
13.80
20.49
12.14
9.19
66
12.48
Return on equity%
8.97
10.85
11.33
9.89
11.54
10.57
11.07
13.01
10.65
11.45
26.86
11.07
10.96
17
23.61
Return on assets%
8.76
10.43
9.53
9.49
11.91
9.37
9.61
6.98
7.06
4.31
11.98
7.06
9.43
12
1.48
EPS$
9.84
10.83
10.57
11.43
11.35
11.73
11.12
11.22
10.70
12.05
1.58
1.19%
2.73%
—
5.47
EPS growth%
27.37
25.87
27.16
25.52
26.01
23.39
24.09
25.91
23.88
24.16
15.39
24.09
25.69
22
5.34
Bookvalue per sh$
8.11
7.50
6.83
7.44
6.72
6.17
6.23
6.98
7.66
8.20
7.40
4.07%
0.35%
—
3.57
FCF per share$
2.59
2.41
2.34
2.65
3.00
2.77
2.59
2.56
2.76
2.65
8.04
(2.41%)
(0.16%)
—
5.25
Dividend per sh$
3.58
3.39
3.44
3.14
3.09
2.76
2.73
2.47
2.48
2.64
7.12
(3.03%)
(3.32%)
—
15.70
Div yield (avg)%
8.35
11.35
10.86
12.80
10.07
11.10
13.93
12.99
13.52
11.03
14.12
12.99
11.22
77
15.29
Payout ratio%
21.12
23.67
20.82
21.65
19.59
22.41
21.33
18.47
21.10
23.55
24.24
21.33
21.23
61
28.39
Shares (diluted)M
30.32
27.57
30.06
28.92
30.02
32.70
32.92
28.18
26.57
23.01
27.91
(5.18%)
(4.07%)
84
17.96
Buyback yield%
30.18
30.67
29.76
28.86
30.53
31.80
30.12
29.90
29.95
27.57
15.34
29.95
30.03
16
1.035
D/E ratiox
1.796
2.011
1.975
1.989
2.006
2.161
2.560
3.016
3.461
3.761
0.616
3.016
2.086
38
343.1
Enterprise value$M
364.1
345.1
344.2
331.0
344.2
341.9
393.1
443.1
419.9
487.3
51.01
7.20%
4.01%
22
103.2
LT debt$M
150.5
140.4
138.4
153.9
176.8
176.3
176.1
202.8
202.8
236.4
240.0
5.99%
5.48%
50
Revenue
$335.3M
3.35%
1.00×
Cost of revenue
$176.5M
3.17%
0.98×
Operating expenses
$73.32M
3.40%
1.00×