286.6
Revenue$M
167.1
177.8
189.2
204.3
218.3
241.0
260.7
285.8
317.3
337.9
303.0
9.13%
8.15%
65
12.29
Revenue growth%
20.04
20.02
19.21
18.66
19.82
22.71
22.58
21.18
18.23
17.60
22.49
21.18
19.92
22
24.12
Gross margin%
25.07
22.55
19.76
19.76
22.50
24.00
25.89
27.04
27.06
27.89
18.64
27.04
24.54
91
14.14
Operating margin%
28.53
30.51
30.49
29.85
31.38
29.00
29.08
28.29
28.93
26.87
17.06
28.93
29.04
75
27.00
Net margin%
22.07
24.83
26.17
24.47
22.79
25.11
25.00
26.92
24.18
21.91
19.72
25.00
24.65
15
25.93
P/E ratio (avg)x
31.95
33.27
35.70
41.29
42.31
47.98
54.32
59.16
70.78
70.38
22.59
59.16
45.14
25
10.35
EV/EBITx
33.65
32.64
33.41
30.84
34.95
31.88
32.39
36.60
34.25
32.63
11.80
32.63
33.03
94
28.84
FCF yield (avg)%
4.95
2.06
0.40
2.30
4.73
7.46
5.49
4.61
7.11
7.25
26.83
7.11
4.84
33
7.49
FCF margin%
16.38
18.22
17.42
20.11
21.45
19.38
21.63
23.79
26.28
26.78
26.75
23.79
20.78
33
0.639
FCF / Net incomex
0.496
0.544
0.530
0.507
0.504
0.546
0.610
0.605
0.682
0.799
0.164
0.610
0.545
70
10.89
ROIC%
0.40
0.40
1.23
4.10
5.81
3.95
1.66
3.56
1.01
1.53
5.28
1.66
1.60
89
6.51
Return on equity%
17.46
18.35
17.93
18.77
16.53
17.75
20.48
17.87
17.31
18.82
2.17
17.87
17.90
47
29.27
Return on assets%
14.10
12.34
13.75
15.86
14.73
14.34
11.97
12.10
13.73
11.28
11.94
12.10
13.74
44
0.80
EPS$
1.92
1.98
1.93
1.96
2.29
2.52
2.52
2.47
2.35
2.76
0.88
3.86%
4.48%
—
10.60
EPS growth%
17.67
16.51
17.21
17.30
19.11
20.16
20.29
23.06
20.47
21.67
17.77
20.47
19.63
55
1.36
Bookvalue per sh$
0.51
0.51
0.50
0.45
0.45
0.51
0.52
0.47
0.47
0.53
3.31
3.45%
(0.10%)
—
1.89
FCF per share$
2.33
2.40
2.64
2.74
2.90
2.67
2.56
2.86
2.79
2.61
3.86
(2.10%)
1.48%
—
1.46
Dividend per sh$
0.90
0.87
0.94
1.06
1.04
1.14
1.14
1.27
1.17
1.13
0.66
1.60%
3.73%
—
9.19
Div yield (avg)%
4.63
1.85
4.02
6.58
5.74
5.29
2.85
0.63
0.40
0.40
5.72
0.63
3.44
61
12.40
Payout ratio%
11.98
14.44
15.71
15.06
16.20
14.56
16.23
14.23
12.06
14.19
25.41
14.23
14.50
44
23.86
Shares (diluted)M
21.71
23.22
19.92
18.12
17.47
16.24
13.98
13.41
12.53
13.47
24.81
(5.07%)
(6.07%)
67
18.16
Buyback yield%
19.01
20.67
23.46
24.39
22.99
22.82
23.91
26.49
24.68
22.27
5.65
23.91
23.23
93
1.692
D/E ratiox
1.473
1.581
1.593
1.784
1.719
1.830
1.928
1.782
1.887
1.815
0.427
1.830
1.783
21
190.3
Enterprise value$M
231.6
260.9
289.3
305.0
306.7
285.0
309.0
282.6
281.5
275.8
51.65
(2.11%)
2.67%
89
144.4
LT debt$M
19.14
20.97
22.79
22.47
21.22
18.87
20.98
22.58
19.97
19.61
264.9
(1.57%)
0.77%
83
Revenue
$337.9M
8.15%
1.00×
Cost of revenue
$236.5M
8.15%
1.00×
Operating expenses
$71.55M
8.92%
1.07×
Spread over hurdle
(9.18%)