239.0
Revenue$M
101.0
107.2
116.6
128.6
137.4
150.9
162.2
172.7
186.7
200.1
261.6
7.82%
8.20%
48
22.14
Revenue growth%
5.43
4.43
4.12
6.74
9.18
11.01
9.74
10.96
13.12
14.77
12.53
11.01
9.46
91
9.31
Gross margin%
11.45
8.87
6.58
8.04
5.64
7.33
10.00
7.23
8.46
9.63
27.52
8.46
8.25
59
9.58
Operating margin%
8.53
10.26
8.29
8.97
11.42
12.40
11.30
11.40
12.63
12.34
26.99
12.34
11.35
38
28.84
Net margin%
7.91
7.50
8.42
9.45
12.26
10.72
13.01
14.45
11.83
11.11
18.53
11.83
10.91
40
26.55
P/E ratio (avg)x
44.44
52.48
55.42
54.67
65.75
75.74
74.06
73.54
78.55
91.83
28.47
75.74
69.64
17
28.89
EV/EBITx
43.57
44.77
44.96
48.21
53.39
57.28
65.10
70.68
69.23
73.03
13.09
69.23
55.34
22
7.16
FCF yield (avg)%
12.37
11.39
14.10
11.89
13.07
14.21
17.11
17.74
15.31
12.51
23.49
15.31
13.58
17
9.01
FCF margin%
27.95
30.56
30.54
33.48
32.60
34.46
37.32
38.76
35.76
33.07
14.27
35.76
33.27
75
1.194
FCF / Net incomex
0.164
0.161
0.144
0.127
0.116
0.127
0.111
0.109
0.115
0.101
0.263
0.111
0.121
47
4.62
ROIC%
24.48
23.44
25.39
26.14
23.44
25.59
26.29
24.45
24.23
26.45
19.31
25.59
24.93
26
13.97
Return on equity%
7.69
9.16
8.50
8.51
6.96
5.25
7.31
8.50
7.35
8.40
17.81
7.35
8.04
9
13.21
Return on assets%
20.40
19.16
19.71
17.44
15.81
16.79
19.61
21.42
20.33
18.76
18.22
19.61
19.38
24
1.37
EPS$
1.56
1.74
1.80
1.70
1.54
1.41
1.40
1.29
1.38
1.29
1.49
(3.41%)
(1.90%)
—
23.44
EPS growth%
24.85
27.23
28.66
28.19
26.02
24.10
26.65
28.08
26.78
25.69
24.16
26.65
26.72
40
1.97
Bookvalue per sh$
1.58
1.60
1.63
1.68
1.49
1.55
1.33
1.33
1.33
1.28
1.25
(2.99%)
(1.99%)
—
2.45
FCF per share$
0.51
0.48
0.50
0.49
0.46
0.46
0.42
0.38
0.34
0.31
3.48
(7.75%)
(5.59%)
—
3.32
Dividend per sh$
2.33
2.53
2.57
2.88
3.05
3.58
3.57
3.83
3.74
3.54
2.00
3.06%
5.00%
—
3.43
Div yield (avg)%
12.33
12.99
10.36
10.51
9.82
9.43
7.95
5.53
4.24
1.48
15.41
5.53
9.63
92
22.15
Payout ratio%
14.46
12.83
11.63
11.04
8.32
5.67
7.89
9.35
7.04
4.24
8.68
7.04
8.83
29
22.56
Shares (diluted)M
16.11
14.20
12.28
12.11
11.85
10.79
10.60
10.62
10.46
11.05
23.00
(1.38%)
(4.65%)
11
5.14
Buyback yield%
15.63
13.41
12.36
9.77
10.65
12.29
13.57
11.52
12.80
12.91
17.76
12.80
12.58
92
0.902
D/E ratiox
0.656
0.640
0.693
0.756
0.795
0.811
0.851
0.838
0.931
1.067
1.732
0.851
0.803
11
13.86
Enterprise value$M
142.1
136.3
138.6
130.4
139.3
141.2
142.2
159.1
148.8
164.4
221.6
3.37%
1.32%
53
82.54
LT debt$M
288.9
291.5
315.6
336.7
357.5
403.1
375.5
344.1
376.3
424.4
71.71
3.49%
3.53%
79
Revenue
$200.1M
8.20%
1.00×
Cost of revenue
$97.19M
8.66%
1.04×
Operating expenses
$38.68M
7.74%
0.96×
Goodwill & intangibles
18.55%
Spread over hurdle
(1.44%)