163.9
Revenue$M
85.45
91.07
97.50
107.4
117.1
125.5
134.6
147.3
158.7
172.2
183.4
8.03%
8.04%
26
3.11
Revenue growth%
8.50
8.72
6.15
6.27
4.80
6.03
6.51
5.51
8.50
7.93
21.54
6.51
6.39
25
12.86
Gross margin%
22.68
22.14
19.58
19.25
21.39
19.06
19.74
19.17
18.37
15.54
3.06
19.06
19.41
70
22.76
Operating margin%
25.31
22.50
23.40
22.96
24.18
26.64
27.81
27.84
29.71
31.45
18.39
27.84
25.97
42
16.51
Net margin%
15.17
12.30
11.46
10.66
9.53
9.81
12.49
11.67
9.96
11.14
7.63
11.14
11.30
92
14.87
P/E ratio (avg)x
7.372
6.781
6.441
6.404
5.651
5.207
4.671
4.132
3.623
3.969
28.67
4.132
5.429
50
18.72
EV/EBITx
32.59
32.04
28.52
27.37
24.60
24.86
24.72
21.94
20.86
20.67
26.47
21.94
24.79
17
18.25
FCF yield (avg)%
14.57
16.62
14.74
16.28
13.34
12.77
11.05
12.24
14.14
12.26
4.77
12.26
13.74
38
21.83
FCF margin%
12.17
11.67
13.27
14.23
16.70
18.90
17.34
15.90
18.29
16.97
17.10
17.34
16.30
23
1.430
FCF / Net incomex
0.601
0.555
0.609
0.597
0.523
0.528
0.507
0.445
0.426
0.446
0.433
0.446
0.526
94
24.94
ROIC%
2.74
2.41
1.83
1.62
0.40
2.97
5.81
4.85
3.72
4.87
9.49
4.85
2.85
14
13.23
Return on equity%
25.85
24.35
25.85
22.95
22.78
23.55
24.38
23.08
21.96
19.88
14.14
23.08
23.31
43
12.63
Return on assets%
13.43
10.95
12.47
13.94
13.51
14.18
14.47
12.62
10.89
8.26
17.94
12.62
13.02
88
0.54
EPS$
0.57
0.62
0.63
0.55
0.50
0.53
0.51
0.46
0.41
0.35
0.60
(6.52%)
(3.77%)
—
4.56
EPS growth%
31.78
32.41
32.00
32.26
29.90
32.53
30.56
29.95
27.90
25.11
8.26
29.95
31.17
79
0.65
Bookvalue per sh$
0.58
0.59
0.67
0.77
0.87
0.82
0.86
1.00
0.98
1.09
0.59
4.43%
7.10%
—
0.30
FCF per share$
1.23
1.42
1.46
1.46
1.54
1.69
1.66
1.65
1.93
1.89
0.43
4.13%
4.98%
—
0.28
Dividend per sh$
0.75
0.78
0.77
0.84
0.94
0.92
0.89
0.87
0.84
0.80
0.49
(3.09%)
0.34%
—
10.43
Div yield (avg)%
24.83
27.68
26.75
29.66
28.06
30.13
32.35
34.85
33.19
35.70
13.74
33.19
29.90
70
5.10
Payout ratio%
32.39
32.74
32.13
29.96
30.48
28.14
25.87
28.54
29.36
29.99
2.46
28.54
29.98
25
89.06
Shares (diluted)M
87.19
97.37
105.0
107.7
114.0
117.0
120.5
108.5
114.2
122.3
91.09
1.41%
2.88%
45
7.74
Buyback yield%
25.66
28.41
27.28
28.04
30.04
28.66
28.95
27.39
27.64
30.63
27.87
28.66
28.22
66
0.368
D/E ratiox
1.250
1.154
1.231
1.396
1.453
1.549
1.786
1.658
1.881
1.902
1.207
1.786
1.501
93
56.94
Enterprise value$M
44.16
47.92
48.48
55.28
51.26
56.24
53.51
56.54
60.83
65.15
24.86
4.91%
3.62%
79
7.410
LT debt$M
35.42
39.78
44.78
49.07
50.51
49.36
57.07
61.45
71.06
75.68
17.34
8.42%
8.06%
48
Revenue
$172.2M
8.04%
1.00×
Cost of revenue
$105.3M
7.91%
0.99×
Operating expenses
$20.65M
8.41%
1.04×
Goodwill & intangibles
16.36%
Spread over hurdle
17.36%