214.3
Revenue$M
171.6
179.4
183.0
188.3
196.7
203.1
210.6
216.9
227.8
233.4
224.1
3.48%
3.66%
26
6.17
Revenue growth%
9.29
6.81
7.81
5.40
4.12
2.27
4.40
2.23
1.10
0.61
10.74
2.23
4.26
37
17.24
Gross margin%
3.21
2.45
0.40
1.31
0.97
0.40
3.26
4.82
5.28
7.57
11.17
4.82
2.83
64
3.60
Operating margin%
18.77
17.21
18.95
21.70
21.57
21.78
19.37
21.79
23.19
24.21
19.07
21.79
21.63
27
14.83
Net margin%
6.88
8.34
8.19
7.24
6.64
9.57
11.58
11.05
12.22
12.94
14.04
11.58
8.95
60
10.30
P/E ratio (avg)x
33.42
33.65
31.84
28.77
30.74
29.56
26.18
24.06
23.86
23.14
23.09
24.06
29.16
38
8.996
EV/EBITx
23.50
24.92
24.56
25.21
25.07
27.07
30.77
28.33
27.55
25.48
36.81
27.55
25.34
61
15.64
FCF yield (avg)%
2.81
5.41
4.53
3.50
4.57
6.76
6.87
5.16
2.25
1.63
12.93
5.16
4.55
62
14.89
FCF margin%
9.59
9.68
11.50
14.42
15.89
18.47
21.46
22.62
24.28
23.57
17.58
22.62
17.18
53
0.576
FCF / Net incomex
1.980
1.938
2.341
2.320
2.466
2.588
2.852
3.071
3.623
3.649
0.104
3.071
2.527
56
29.77
ROIC%
11.81
10.27
12.11
14.55
12.23
9.84
10.06
11.11
11.45
13.50
5.30
11.11
11.63
72
4.52
Return on equity%
5.10
6.46
4.73
5.83
8.17
6.39
7.58
7.96
5.99
7.83
23.90
7.58
6.43
68
19.54
Return on assets%
19.62
16.92
14.04
14.85
14.41
11.61
10.83
12.59
13.87
11.88
28.39
11.88
13.96
45
0.42
EPS$
0.57
0.68
0.68
0.68
0.76
0.73
0.87
0.94
1.08
1.04
0.45
6.59%
8.01%
—
2.51
EPS growth%
12.00
10.12
8.86
7.63
10.13
11.10
9.68
7.64
5.43
3.56
10.48
7.64
9.27
76
0.15
Bookvalue per sh$
0.36
0.40
0.46
0.44
0.42
0.48
0.53
0.55
0.60
0.60
0.42
7.30%
6.40%
—
0.41
FCF per share$
0.36
0.41
0.45
0.52
0.58
0.61
0.72
0.74
0.86
0.88
0.37
8.78%
9.14%
—
0.27
Dividend per sh$
0.10
0.11
0.12
0.13
0.14
0.15
0.16
0.18
0.19
0.21
0.08
7.87%
8.70%
—
11.31
Div yield (avg)%
26.31
25.52
26.02
24.69
22.21
23.58
21.17
19.21
18.39
18.39
29.40
19.21
22.89
35
19.89
Payout ratio%
24.92
25.45
26.75
29.43
27.21
29.72
30.53
31.00
31.86
31.06
15.81
31.00
29.58
67
257.6
Shares (diluted)M
233.9
250.0
222.5
195.3
173.3
181.8
195.1
181.2
154.5
163.1
252.4
(1.20%)
(3.06%)
62
9.60
Buyback yield%
4.47
1.60
0.40
1.86
0.89
2.63
0.72
2.49
3.43
0.97
10.58
2.49
1.73
47
0.561
D/E ratiox
0.503
0.551
0.610
0.654
0.640
0.656
0.678
0.642
0.680
0.724
0.220
0.678
0.648
11
53.88
Enterprise value$M
89.78
85.85
77.18
82.96
88.27
85.57
91.08
93.76
90.16
83.21
95.32
(1.17%)
(1.53%)
82
112.7
LT debt$M
183.6
178.7
167.9
164.3
174.7
192.7
202.1
191.3
203.1
218.1
81.09
4.54%
2.43%
60
Revenue
$233.4M
3.66%
1.00×
Cost of revenue
$162.7M
4.01%
1.03×
Operating expenses
$35.24M
2.76%
0.92×
Goodwill & intangibles
18.47%