63.00
Revenue$M
177.0
177.9
173.8
171.6
171.7
171.2
169.1
167.9
167.4
166.1
65.71
(0.67%)
(0.68%)
78
17.74
Revenue growth%
2.26
0.69
1.42
0.40
0.40
0.40
0.42
1.87
0.47
1.02
10.26
0.47
0.58
28
16.66
Gross margin%
11.68
9.28
7.68
5.24
4.82
4.64
5.52
8.05
8.13
8.99
10.47
8.05
7.87
74
23.78
Operating margin%
18.95
19.03
17.00
18.82
21.50
20.40
20.23
22.82
21.13
23.41
14.06
21.13
20.31
57
7.57
Net margin%
15.41
16.50
14.66
11.88
11.09
9.68
8.39
8.49
9.44
10.88
5.24
9.44
10.98
94
12.37
P/E ratio (avg)x
15.80
16.05
13.63
14.58
15.72
14.41
13.34
12.67
11.51
11.93
8.172
12.67
14.02
39
15.86
EV/EBITx
17.55
19.34
18.21
19.80
22.09
20.02
21.76
23.53
24.94
25.57
33.12
23.53
20.89
62
7.22
FCF yield (avg)%
2.26
4.63
4.05
4.80
3.31
5.59
5.18
4.12
5.86
4.02
26.55
5.18
4.37
65
28.99
FCF margin%
10.80
7.93
10.83
7.92
5.02
4.07
5.32
2.49
5.39
5.12
15.33
5.12
5.35
11
0.150
FCF / Net incomex
1.077
1.144
1.190
1.343
1.271
1.472
1.401
1.525
1.569
1.577
1.758
1.525
1.372
95
18.78
ROIC%
5.67
4.87
5.49
4.47
7.25
5.86
3.93
6.27
8.93
10.93
21.05
6.27
5.77
53
11.21
Return on equity%
2.66
4.76
2.84
3.07
3.04
1.44
2.21
4.10
2.12
0.40
18.34
2.12
2.75
25
19.37
Return on assets%
18.52
20.48
22.75
20.87
18.90
19.56
19.09
21.77
21.00
18.47
13.96
19.56
20.02
15
0.64
EPS$
2.09
1.94
1.93
1.77
1.98
2.23
2.31
2.38
2.58
2.55
0.66
5.18%
1.69%
—
22.48
EPS growth%
18.24
19.26
17.66
17.74
19.76
20.40
17.72
16.16
14.55
12.73
25.46
16.16
17.73
81
1.46
Bookvalue per sh$
1.64
1.75
1.71
1.78
1.61
1.47
1.56
1.64
1.70
1.69
0.93
0.98%
(1.22%)
—
3.64
FCF per share$
2.45
2.13
1.99
2.06
1.88
1.98
2.07
1.78
1.77
1.55
0.56
(3.82%)
(3.86%)
—
2.38
Dividend per sh$
2.86
2.99
2.80
2.80
2.78
2.55
2.76
2.84
2.97
3.20
1.65
2.89%
2.33%
—
26.84
Div yield (avg)%
2.54
0.40
3.21
1.89
4.08
4.66
4.28
7.14
4.93
6.55
15.31
4.93
4.18
7
13.78
Payout ratio%
13.37
16.14
13.86
11.14
9.84
10.40
9.12
6.16
9.04
9.72
4.14
9.12
10.12
51
48.37
Shares (diluted)M
41.68
47.61
48.26
46.05
43.40
41.00
46.58
53.04
53.49
56.10
48.29
5.27%
2.64%
60
21.03
Buyback yield%
8.26
6.81
7.82
10.53
10.24
8.22
5.41
7.94
6.04
7.87
22.70
7.87
7.91
50
0.739
D/E ratiox
2.145
2.294
2.577
2.538
2.961
3.533
4.272
5.098
5.489
5.642
1.454
5.098
3.247
92
33.77
Enterprise value$M
230.1
252.7
290.0
337.0
320.3
304.8
340.8
379.9
377.4
438.6
14.62
6.49%
6.63%
61
124.9
LT debt$M
78.60
85.93
93.63
100.2
110.5
122.1
127.5
135.4
134.2
151.2
151.3
6.47%
7.82%
36
Revenue
$166.1M
(0.68%)
1.00×
Cost of revenue
$102.0M
(0.88%)
0.98×
Operating expenses
$36.88M
(0.22%)
1.05×