183.3
Revenue$M
177.9
178.3
181.9
185.6
191.4
191.1
196.3
200.1
204.3
204.2
197.8
1.31%
1.43%
51
8.10
Revenue growth%
4.85
2.61
1.86
0.73
0.40
0.40
3.05
4.52
2.80
1.72
18.80
2.80
2.23
15
21.97
Gross margin%
21.85
23.64
25.30
22.79
25.01
26.40
24.74
25.94
23.88
24.58
9.49
24.74
24.66
85
10.62
Operating margin%
10.53
10.00
12.78
10.84
9.74
11.55
11.06
9.48
6.88
9.20
19.06
9.48
10.27
33
23.34
Net margin%
23.42
20.68
18.70
18.92
20.41
20.19
21.80
24.64
22.23
22.63
18.87
22.23
21.24
59
9.470
P/E ratio (avg)x
42.44
41.81
43.71
48.21
48.35
55.50
57.42
63.80
70.28
82.26
16.87
63.80
51.92
81
22.08
EV/EBITx
36.94
34.61
38.33
34.69
36.54
40.39
36.74
36.16
40.32
41.19
18.86
40.32
36.84
75
23.93
FCF yield (avg)%
15.76
13.52
16.35
14.06
15.00
12.76
12.56
11.01
10.16
9.98
8.41
11.01
13.14
93
18.22
FCF margin%
25.58
25.98
24.12
21.79
22.75
22.42
24.65
22.71
21.58
20.20
8.64
22.42
22.73
25
1.310
FCF / Net incomex
1.008
1.111
1.203
1.262
1.300
1.375
1.502
1.445
1.560
1.533
1.535
1.502
1.337
49
7.68
ROIC%
24.80
26.45
28.05
29.92
31.24
32.90
34.47
31.67
33.48
34.95
20.93
33.48
31.45
40
23.89
Return on equity%
16.33
18.39
16.17
19.08
21.04
20.06
22.84
21.79
20.19
20.15
29.65
20.19
20.10
71
26.97
Return on assets%
13.44
15.07
13.58
14.79
13.55
12.27
9.50
10.30
13.26
13.48
27.38
12.27
13.46
29
0.88
EPS$
1.36
1.27
1.32
1.51
1.50
1.41
1.51
1.67
1.90
1.80
0.89
3.68%
3.42%
—
27.15
EPS growth%
19.34
19.54
20.51
18.62
15.78
15.39
14.48
14.04
13.74
13.13
24.90
14.04
15.59
79
0.23
Bookvalue per sh$
1.37
1.64
1.69
1.87
1.98
2.27
2.53
3.01
3.29
3.53
0.31
12.23%
10.57%
—
0.67
FCF per share$
0.60
0.64
0.64
0.70
0.69
0.60
0.57
0.53
0.48
0.53
0.79
(5.34%)
(1.48%)
—
0.88
Dividend per sh$
0.29
0.32
0.36
0.38
0.44
0.50
0.57
0.67
0.72
0.74
1.24
11.28%
10.30%
—
19.71
Div yield (avg)%
6.38
5.37
7.77
9.55
12.55
13.80
14.13
11.17
12.36
13.37
25.91
13.37
11.76
28
5.92
Payout ratio%
30.68
32.99
30.74
32.99
35.98
34.20
37.09
39.60
36.94
38.56
8.40
37.09
35.09
31
121.3
Shares (diluted)M
179.5
173.8
193.9
218.2
235.2
235.7
245.3
280.7
266.9
283.3
125.3
3.80%
4.38%
32
11.54
Buyback yield%
26.59
28.76
30.01
32.03
32.03
34.97
32.66
30.00
29.62
28.70
3.78
30.00
30.01
72
1.321
D/E ratiox
1.046
1.042
0.922
0.868
0.922
0.892
0.812
0.724
0.809
0.902
1.023
0.812
0.897
26
44.90
Enterprise value$M
144.0
158.3
167.4
169.7
147.6
134.8
135.8
139.5
122.5
114.3
105.7
(4.99%)
(1.59%)
40
173.7
LT debt$M
85.72
80.26
72.23
67.04
72.05
62.89
62.98
60.91
62.60
59.48
214.9
(3.76%)
(3.05%)
91
Revenue
$204.2M
1.43%
1.00×
Cost of revenue
$80.39M
1.20%
0.98×
Operating expenses
$52.05M
1.92%
1.05×