89.38
Revenue$M
167.0
167.7
164.7
166.3
162.6
166.8
167.8
170.3
172.6
174.3
96.56
1.40%
0.43%
27
23.62
Revenue growth%
18.31
16.12
17.84
19.00
21.39
20.85
22.89
20.68
22.83
23.29
21.02
22.83
20.77
90
26.01
Gross margin%
19.94
18.88
18.49
18.20
17.87
20.65
20.84
19.60
19.48
20.46
26.46
20.46
19.54
41
3.48
Operating margin%
7.42
8.01
9.47
7.22
8.31
5.93
8.22
9.95
8.13
8.96
2.27
8.22
8.18
77
26.89
Net margin%
6.73
7.83
6.67
8.86
9.06
9.41
7.74
10.07
10.81
9.39
13.28
9.41
8.96
89
16.92
P/E ratio (avg)x
30.01
25.53
23.12
20.39
19.92
19.97
17.09
15.52
13.32
12.53
7.703
15.52
19.95
38
16.76
EV/EBITx
38.27
44.25
49.64
53.69
62.31
69.99
76.36
85.88
95.25
108.5
7.717
85.88
66.15
6
20.21
FCF yield (avg)%
24.04
21.68
21.99
20.13
19.46
21.92
20.19
18.11
18.98
21.21
4.92
20.19
20.70
8
29.43
FCF margin%
4.79
6.89
9.10
7.88
5.59
4.90
6.09
6.95
8.63
10.58
15.92
6.95
6.92
69
0.754
FCF / Net incomex
0.712
0.670
0.699
0.698
0.735
0.722
0.715
0.701
0.703
0.663
1.301
0.703
0.702
58
21.10
ROIC%
22.91
24.22
26.94
27.45
28.68
28.85
27.79
29.79
32.51
35.48
16.86
29.79
28.24
26
17.47
Return on equity%
13.13
11.17
10.21
11.15
12.89
13.11
14.04
12.17
13.04
14.07
14.87
13.11
12.97
36
5.39
Return on assets%
24.23
24.45
27.08
25.52
27.24
24.99
24.27
24.85
24.30
24.97
23.92
24.85
24.91
14
1.79
EPS$
2.19
2.29
2.41
2.65
3.02
3.30
3.41
4.06
4.53
4.57
1.92
8.62%
9.41%
—
23.53
EPS growth%
2.25
3.09
2.98
3.18
5.76
8.39
10.96
13.70
11.14
12.94
25.73
11.14
7.08
55
0.85
Bookvalue per sh$
0.28
0.25
0.23
0.23
0.24
0.24
0.22
0.22
0.23
0.25
1.78
1.13%
(2.05%)
—
1.02
FCF per share$
2.59
2.69
2.89
3.52
3.72
3.82
4.36
4.59
5.46
5.38
1.72
7.68%
8.84%
—
1.07
Dividend per sh$
0.93
1.09
1.13
1.27
1.23
1.38
1.52
1.49
1.74
1.80
1.46
7.93%
7.75%
—
27.36
Div yield (avg)%
25.51
24.21
23.21
21.16
20.60
18.95
20.80
22.04
21.82
19.89
27.54
20.80
21.49
72
4.35
Payout ratio%
37.66
36.82
39.77
39.99
41.43
43.58
41.74
44.29
44.43
46.05
29.33
44.29
41.59
25
57.41
Shares (diluted)M
58.79
57.25
61.18
66.52
69.13
68.55
63.90
60.92
64.23
67.03
58.54
(0.62%)
1.20%
70
22.14
Buyback yield%
4.96
6.19
8.73
6.67
5.34
7.87
6.41
3.51
5.81
5.96
12.40
5.96
6.08
82
0.942
D/E ratiox
0.444
0.450
0.481
0.471
0.466
0.470
0.482
0.485
0.430
0.414
1.002
0.470
0.468
42
79.30
Enterprise value$M
311.0
330.3
396.3
435.7
482.5
562.9
659.1
731.4
746.6
797.7
37.49
10.58%
10.44%
63
213.2
LT debt$M
202.1
213.7
245.8
236.8
240.0
273.9
276.8
278.9
305.1
350.4
151.6
7.86%
5.19%
70
Revenue
$174.3M
0.43%
1.00×
Cost of revenue
$110.5M
0.61%
1.02×
Operating expenses
$28.25M
0.17%
0.97×
Spread over hurdle
(4.03%)