69.81
Revenue$M
206.0
207.6
206.8
208.3
210.5
210.6
216.9
221.4
221.1
220.0
72.40
0.88%
0.85%
77
11.83
Revenue growth%
27.95
27.74
26.94
28.28
26.00
28.24
31.06
28.79
28.12
25.79
12.94
28.24
28.03
45
29.86
Gross margin%
33.05
30.38
29.76
31.35
32.61
30.95
30.37
32.80
33.08
30.74
24.28
30.95
31.15
73
19.49
Operating margin%
27.65
26.46
27.32
29.11
30.00
27.05
27.74
24.85
22.85
20.68
19.77
24.85
27.18
91
26.63
Net margin%
20.41
18.00
18.93
19.22
20.04
18.17
16.24
15.46
12.76
13.76
20.24
15.46
18.08
62
34.28
P/E ratio (avg)x
30.44
30.35
34.31
37.56
35.83
39.85
41.00
39.61
38.66
41.98
28.06
39.85
38.11
72
9.832
EV/EBITx
15.87
18.27
17.42
16.00
16.18
18.56
20.33
22.67
21.40
23.02
22.05
21.40
18.41
82
29.67
FCF yield (avg)%
24.98
27.34
28.56
31.37
33.38
30.91
32.23
33.23
35.04
37.82
4.33
33.23
31.80
6
4.97
FCF margin%
12.91
10.46
9.01
6.85
9.27
7.02
9.19
11.62
11.51
11.20
5.69
11.20
9.86
79
0.127
FCF / Net incomex
1.104
1.171
1.248
1.407
1.392
1.554
1.791
1.742
1.881
2.060
1.054
1.791
1.481
70
12.19
ROIC%
26.85
29.60
30.49
28.40
27.77
27.06
25.90
23.67
22.79
20.51
23.47
23.67
26.96
31
17.46
Return on equity%
12.79
13.38
12.80
11.67
14.39
14.62
14.17
12.90
15.35
17.63
16.19
14.62
13.77
78
29.32
Return on assets%
28.38
28.05
30.61
28.32
29.20
29.54
31.91
31.67
34.57
36.35
13.28
31.91
30.07
34
2.20
EPS$
0.32
0.32
0.28
0.27
0.28
0.30
0.32
0.29
0.31
0.29
2.46
0.96%
(1.52%)
—
5.69
EPS growth%
8.03
6.54
5.03
6.75
6.66
6.26
9.06
9.08
8.04
8.56
19.89
8.56
7.39
56
2.11
Bookvalue per sh$
1.68
1.82
1.84
1.93
2.01
1.95
1.82
1.73
1.71
1.87
1.44
(1.43%)
1.47%
—
2.18
FCF per share$
2.26
2.04
2.00
2.09
2.10
1.84
1.85
1.89
1.72
1.78
1.05
(3.16%)
(1.52%)
—
0.63
Dividend per sh$
0.51
0.51
0.53
0.52
0.53
0.50
0.44
0.41
0.45
0.49
1.77
(1.70%)
(1.54%)
—
23.63
Div yield (avg)%
19.65
16.96
16.57
18.27
16.97
17.63
17.22
16.24
15.77
14.25
19.58
16.24
16.96
65
2.18
Payout ratio%
15.88
13.98
13.33
15.60
13.60
13.36
11.59
8.87
6.27
9.21
26.64
9.21
13.35
57
21.99
Shares (diluted)M
28.17
31.23
29.51
31.47
36.40
40.73
38.50
37.86
44.28
50.66
21.72
6.84%
7.34%
62
27.98
Buyback yield%
10.45
9.83
8.95
7.23
5.26
2.81
3.33
4.47
3.67
5.04
13.76
3.67
5.15
89
1.752
D/E ratiox
0.282
0.285
0.281
0.331
0.333
0.329
0.328
0.333
0.340
0.379
1.375
0.333
0.330
79
47.20
Enterprise value$M
190.3
203.0
206.9
225.6
242.5
279.0
324.2
352.7
422.8
412.9
26.47
11.23%
8.86%
33
187.8
LT debt$M
117.8
120.7
127.2
130.6
138.8
158.9
152.1
156.8
151.2
168.8
20.75
3.98%
3.12%
56
Revenue
$220.0M
0.85%
1.00×
Cost of revenue
$154.0M
0.85%
1.00×
Operating expenses
$36.73M
1.06%
1.02×
Goodwill & intangibles
16.47%
Spread over hurdle
(2.19%)