87.67
Revenue$M
169.5
175.3
177.4
180.3
187.3
192.1
202.4
203.6
210.3
214.4
93.91
2.74%
2.57%
39
16.95
Revenue growth%
20.28
22.90
24.47
24.50
25.42
27.96
27.80
29.25
26.78
25.35
11.17
27.80
25.39
22
11.73
Gross margin%
19.57
22.41
19.89
20.19
20.67
20.83
18.73
18.97
21.12
23.52
27.06
20.83
20.43
14
19.46
Operating margin%
10.51
9.88
10.33
8.63
11.15
9.64
10.49
12.75
11.91
14.44
26.88
11.91
10.50
76
15.22
Net margin%
30.80
31.19
33.57
36.16
36.31
34.21
34.86
35.94
35.83
35.21
8.13
35.21
35.04
63
29.15
P/E ratio (avg)x
31.82
34.00
36.40
37.70
40.20
41.13
40.97
44.37
46.56
52.71
20.26
44.37
40.58
52
11.57
EV/EBITx
38.60
36.62
35.50
34.64
34.32
39.98
45.98
50.72
49.30
50.83
9.181
49.30
39.29
42
14.51
FCF yield (avg)%
24.42
27.24
25.16
23.89
25.03
25.54
24.57
27.54
26.04
24.16
19.83
25.54
25.09
23
16.23
FCF margin%
4.19
5.15
4.50
6.29
3.60
4.68
3.22
0.88
3.58
1.63
4.87
3.22
3.89
14
0.977
FCF / Net incomex
0.957
1.044
1.071
1.115
1.073
1.034
1.089
1.008
0.938
0.920
1.133
1.008
1.039
12
13.49
ROIC%
3.27
3.97
3.80
5.37
4.63
6.52
3.89
1.54
0.40
0.40
13.36
1.54
3.85
76
7.18
Return on equity%
14.65
14.29
15.55
14.06
13.58
15.35
17.09
19.72
16.75
17.24
16.28
17.09
15.45
48
3.89
Return on assets%
15.85
14.78
12.03
11.74
13.54
11.36
12.81
14.14
16.43
14.46
13.23
14.14
13.84
63
3.58
EPS$
4.07
4.12
4.53
4.38
4.38
4.19
4.46
4.40
4.92
5.60
3.86
5.04%
4.31%
—
20.62
EPS growth%
26.17
25.05
22.18
22.77
21.19
19.73
17.80
18.42
17.88
19.52
26.10
18.42
20.46
54
3.50
Bookvalue per sh$
2.16
2.08
2.00
1.85
1.81
1.81
1.66
1.85
1.63
1.79
2.19
(0.22%)
(0.92%)
—
4.57
FCF per share$
8.30
8.66
8.71
9.76
10.11
11.98
14.33
16.82
19.66
19.06
2.49
13.53%
9.21%
—
4.63
Dividend per sh$
2.79
2.70
2.74
2.52
2.54
2.38
2.13
2.30
2.31
2.23
4.59
(2.58%)
(3.36%)
—
27.77
Div yield (avg)%
7.38
5.10
5.34
4.98
6.84
6.23
7.66
5.92
6.93
8.99
26.61
6.93
6.53
19
26.91
Payout ratio%
7.74
7.04
5.13
5.80
4.57
6.95
4.01
6.72
9.36
10.57
2.48
6.95
6.84
52
17.70
Shares (diluted)M
9.796
9.198
9.560
9.092
9.824
9.083
9.567
10.10
8.920
9.431
17.31
(0.81%)
(0.22%)
36
12.95
Buyback yield%
25.49
25.34
26.95
26.68
25.06
22.15
20.86
18.18
18.26
17.09
2.12
18.26
23.61
88
0.329
D/E ratiox
0.867
0.783
0.772
0.680
0.681
0.675
0.719
0.734
0.665
0.721
1.143
0.719
0.720
22
104.4
Enterprise value$M
133.6
118.7
118.7
108.5
111.7
108.0
120.6
129.4
133.6
124.9
172.7
2.26%
(0.18%)
9
156.3
LT debt$M
231.2
259.5
241.5
233.3
229.4
214.0
246.2
252.5
279.0
319.0
91.11
6.81%
2.93%
53
Revenue
$214.4M
2.57%
1.00×
Cost of revenue
$122.7M
2.50%
0.99×
Operating expenses
$37.72M
2.37%
0.98×