27.65
Revenue$M
94.88
103.2
112.9
123.1
130.2
139.0
152.2
166.9
180.0
191.4
29.20
8.02%
8.30%
58
8.89
Revenue growth%
35.40
32.48
31.99
33.13
31.34
30.88
33.62
34.66
34.73
32.02
17.01
33.62
32.81
11
25.31
Gross margin%
23.66
23.67
21.89
19.82
21.81
23.78
26.77
24.93
26.21
25.97
23.59
25.97
23.72
48
3.01
Operating margin%
23.45
24.06
21.98
19.63
16.86
17.96
18.75
18.85
17.45
14.94
17.22
17.96
18.80
11
18.33
Net margin%
8.56
6.21
7.33
9.20
10.91
8.96
10.93
10.00
8.21
5.82
25.06
8.96
8.76
44
35.53
P/E ratio (avg)x
7.273
6.882
7.978
8.141
8.981
10.28
10.69
10.12
11.67
10.87
18.49
10.69
9.550
34
30.55
EV/EBITx
38.33
39.46
38.66
39.16
44.37
43.80
50.84
59.83
63.69
65.72
13.18
59.83
44.09
50
20.05
FCF yield (avg)%
10.02
10.95
12.55
12.64
10.12
10.26
7.92
6.78
6.25
5.68
29.56
6.78
10.07
46
4.06
FCF margin%
20.71
18.60
19.78
21.81
24.21
23.29
22.05
20.74
20.63
22.18
15.10
22.05
21.27
40
0.875
FCF / Net incomex
2.445
2.876
2.921
2.967
3.192
3.778
3.798
4.425
4.325
5.040
1.583
4.325
3.485
8
8.43
ROIC%
16.41
17.25
14.32
15.44
12.78
12.84
11.30
12.34
10.26
10.49
5.95
11.30
12.81
95
24.67
Return on equity%
6.45
6.34
4.06
5.48
5.35
3.45
2.44
0.40
2.88
5.22
9.95
2.88
4.64
92
21.04
Return on assets%
9.30
10.09
11.32
8.97
10.55
8.68
11.13
9.12
7.18
5.14
22.05
8.68
9.21
88
0.91
EPS$
1.17
1.31
1.34
1.42
1.30
1.46
1.43
1.48
1.54
1.40
0.93
1.43%
1.17%
—
23.24
EPS growth%
32.36
29.37
26.92
28.49
30.39
30.51
32.85
35.45
36.28
36.05
23.85
35.45
31.43
64
2.71
Bookvalue per sh$
0.99
1.17
1.40
1.57
1.76
1.74
1.79
2.01
2.20
2.41
0.76
6.47%
10.30%
—
0.95
FCF per share$
1.86
1.76
1.94
2.12
1.93
1.99
1.74
1.56
1.61
1.52
1.64
(4.67%)
(1.59%)
—
1.28
Dividend per sh$
3.29
3.29
3.17
3.30
3.36
3.52
3.23
2.83
3.03
2.71
1.00
(4.24%)
(1.73%)
—
15.27
Div yield (avg)%
15.80
13.76
11.19
13.21
12.15
10.70
11.20
13.76
15.89
16.90
20.53
13.76
13.48
48
7.26
Payout ratio%
16.63
16.34
19.19
19.92
20.06
22.08
21.32
23.88
22.51
19.87
23.27
22.08
19.99
32
30.87
Shares (diluted)M
35.63
37.82
43.13
42.70
45.13
48.54
49.62
49.60
52.08
59.58
30.47
5.71%
5.66%
7
22.97
Buyback yield%
8.96
9.07
8.26
6.14
6.11
8.75
11.31
13.34
12.39
10.69
21.98
11.31
9.01
18
0.905
D/E ratiox
0.858
0.905
0.885
0.962
0.989
1.140
1.185
1.404
1.639
1.943
1.425
1.404
1.065
43
222.6
Enterprise value$M
118.3
120.5
129.3
122.6
139.7
143.9
148.3
160.6
184.1
173.8
201.7
4.46%
4.64%
31
22.28
LT debt$M
98.59
93.20
93.65
86.88
77.65
70.90
73.33
78.39
71.04
70.88
74.23
(1.81%)
(3.43%)
16
Revenue
$191.4M
8.30%
1.00×
Cost of revenue
$116.0M
8.17%
0.99×
Operating expenses
$20.56M
8.69%
1.04×
Spread over hurdle
(4.62%)