131.4
Revenue$M
165.9
173.8
184.4
193.5
204.5
210.6
222.1
227.0
237.4
245.4
138.3
3.72%
4.27%
53
2.58
Revenue growth%
13.19
14.59
12.04
12.32
12.80
12.82
10.10
12.39
11.86
10.40
25.64
11.86
12.35
34
17.39
Gross margin%
11.29
8.56
9.39
12.04
11.21
10.34
13.08
11.56
11.29
8.31
17.70
11.29
11.25
24
14.58
Operating margin%
29.00
31.79
29.76
30.75
28.86
27.29
28.08
27.88
26.02
28.78
13.90
27.88
28.82
11
9.14
Net margin%
27.54
28.87
26.17
26.10
23.85
25.87
25.97
25.51
23.39
21.93
27.07
25.51
25.92
16
21.28
P/E ratio (avg)x
40.20
38.54
44.55
51.53
54.87
56.48
59.28
58.93
60.89
58.45
12.46
58.93
55.67
81
17.58
EV/EBITx
38.14
45.30
53.99
59.15
60.45
64.64
68.99
65.99
69.66
80.26
28.71
68.99
62.54
30
4.65
FCF yield (avg)%
5.85
4.11
4.93
4.31
1.46
1.43
0.40
0.40
0.40
0.40
5.67
0.40
1.44
91
15.23
FCF margin%
25.35
23.25
21.22
19.72
21.52
19.11
17.17
15.67
16.31
15.28
20.32
16.31
19.42
70
0.645
FCF / Net incomex
0.826
0.799
0.897
0.821
0.889
0.917
0.866
0.871
0.977
0.919
1.716
0.917
0.880
38
6.55
ROIC%
17.71
19.29
21.67
21.96
24.84
26.84
27.67
27.83
30.11
32.78
10.93
27.83
25.84
92
16.91
Return on equity%
0.40
0.40
2.69
0.40
0.40
3.38
5.87
7.56
5.46
6.85
3.70
5.87
3.03
93
27.82
Return on assets%
12.83
15.59
15.20
16.25
18.01
18.16
18.66
17.06
14.40
16.66
19.69
17.06
16.46
78
0.58
EPS$
1.11
1.14
1.20
1.16
1.16
1.09
1.02
0.94
0.95
0.88
0.61
(5.40%)
(2.19%)
—
12.37
EPS growth%
6.70
9.41
7.04
4.32
7.18
9.45
11.90
10.40
12.78
15.65
14.75
11.90
9.43
79
2.22
Bookvalue per sh$
2.32
2.08
1.79
1.69
1.48
1.31
1.30
1.25
1.22
1.28
1.40
(2.86%)
(5.93%)
—
2.11
FCF per share$
1.94
2.23
2.49
2.74
2.70
2.74
2.97
2.92
2.98
2.84
1.29
0.99%
3.67%
—
2.55
Dividend per sh$
1.58
1.35
1.18
1.05
0.99
0.88
0.93
0.87
0.92
0.79
2.44
(4.33%)
(6.03%)
—
8.43
Div yield (avg)%
26.47
23.53
23.26
21.00
19.39
19.40
20.04
17.65
16.10
17.47
19.98
17.65
19.72
85
20.89
Payout ratio%
22.71
23.21
22.62
22.81
23.45
21.62
20.70
20.03
20.59
22.89
19.58
20.70
22.67
95
34.73
Shares (diluted)M
26.43
28.46
24.86
26.83
27.53
25.20
22.58
24.31
26.00
23.47
34.34
(3.14%)
(0.86%)
18
7.11
Buyback yield%
17.15
15.99
13.52
11.64
10.81
8.76
10.10
9.87
12.54
12.47
6.23
10.10
12.06
82
0.512
D/E ratiox
2.884
3.276
3.642
4.017
4.256
4.137
4.021
4.753
4.613
4.721
0.476
4.613
4.079
31
191.4
Enterprise value$M
349.3
396.6
433.7
496.1
505.2
511.7
551.9
589.5
670.6
640.7
236.8
4.87%
6.32%
65
216.0
LT debt$M
9.317
8.802
8.320
7.982
8.158
7.977
7.276
7.962
7.509
7.048
149.2
(2.88%)
(3.54%)
94
Revenue
$245.4M
4.27%
1.00×
Cost of revenue
$128.5M
4.53%
1.03×
Operating expenses
$43.89M
3.71%
0.95×
Goodwill & intangibles
15.73%
Spread over hurdle
10.66%