56.85
Revenue$M
103.0
107.4
109.8
111.6
113.8
114.1
117.7
117.8
121.9
62.59
68.76
1.78%
2.47%
76
24.49
Revenue growth%
20.26
21.51
19.65
16.77
17.40
16.25
14.26
12.20
11.39
4.26
4.27
14.26
17.09
78
4.68
Gross margin%
16.56
16.09
18.81
18.85
21.61
22.06
24.69
27.36
25.15
8.75
20.52
24.69
20.23
9
13.35
Operating margin%
22.05
23.13
22.05
22.39
20.49
23.46
25.81
27.92
25.55
15.80
8.52
25.55
23.11
48
24.34
Net margin%
13.09
12.72
15.10
16.85
18.03
20.76
17.82
19.94
21.37
10.56
22.35
19.94
17.33
64
31.80
P/E ratio (avg)x
19.66
17.91
16.19
14.37
13.81
12.70
13.35
12.21
12.62
33.38
37.75
12.70
14.09
86
14.44
EV/EBITx
11.17
11.30
9.616
8.718
9.473
9.365
9.651
9.869
8.910
15.13
19.66
9.473
9.634
17
4.55
FCF yield (avg)%
14.06
16.49
14.25
14.93
17.77
20.74
17.80
16.15
13.50
2.53
16.33
17.77
16.32
11
21.26
FCF margin%
23.20
25.26
24.47
22.81
22.53
20.77
18.99
20.28
18.33
29.70
2.05
20.28
22.67
91
1.034
FCF / Net incomex
0.674
0.736
0.642
0.657
0.573
0.594
0.519
0.495
0.540
0.995
0.375
0.540
0.616
82
18.09
ROIC%
10.17
7.59
9.70
9.38
8.23
8.96
10.24
7.42
8.00
22.77
27.18
8.23
9.17
32
25.43
Return on equity%
30.49
30.48
30.46
29.67
29.84
32.05
32.49
30.25
27.90
14.00
15.07
30.25
30.35
66
28.86
Return on assets%
14.46
13.54
12.97
10.79
9.15
8.52
11.45
11.17
12.97
24.42
8.63
11.17
12.21
43
1.53
EPS$
0.51
0.57
0.60
0.58
0.61
0.72
0.79
0.90
1.04
1.66
1.70
12.28%
10.43%
—
27.52
EPS growth%
2.88
0.93
3.28
5.30
8.22
10.24
8.13
8.94
11.55
18.39
17.69
8.94
6.71
13
0.75
Bookvalue per sh$
2.26
2.63
2.72
2.73
2.93
3.11
3.01
3.38
3.93
0.43
0.23
7.54%
7.46%
—
1.10
FCF per share$
0.89
0.95
1.13
1.22
1.23
1.39
1.65
1.83
1.97
1.02
0.62
10.14%
11.24%
—
1.22
Dividend per sh$
1.27
1.42
1.45
1.65
1.77
1.85
2.19
2.16
2.29
1.66
0.25
6.77%
7.25%
—
25.48
Div yield (avg)%
38.78
39.72
41.13
43.97
42.60
44.59
43.32
42.30
43.39
12.44
12.86
43.32
42.45
89
26.18
Payout ratio%
12.29
13.51
15.17
13.33
11.66
13.89
13.38
10.58
8.36
12.71
7.45
11.66
13.26
39
97.51
Shares (diluted)M
84.01
88.14
79.42
83.06
91.92
89.06
96.31
100.3
105.9
100.9
101.3
4.99%
0.99%
36
21.06
Buyback yield%
22.39
23.16
24.41
22.00
19.46
17.89
16.49
17.60
16.65
26.63
10.99
17.60
20.31
79
1.183
D/E ratiox
1.806
2.008
1.832
2.036
1.966
2.090
2.270
2.566
2.721
0.166
0.142
2.270
2.022
35
87.17
Enterprise value$M
94.57
95.91
100.3
95.13
84.00
76.57
74.79
77.00
73.33
68.55
112.6
(5.07%)
(2.44%)
8
94.05
LT debt$M
99.38
109.9
106.3
120.0
119.3
115.5
114.4
125.1
132.2
79.38
11.75
1.95%
4.76%
9
Revenue
$121.9M
2.47%
1.00×
Cost of revenue
$69.87M
2.32%
0.99×
Operating expenses
$14.89M
2.65%
1.02×
Goodwill & intangibles
20.97%
Property and equipment
17.76%