188.6
Revenue$M
138.2
139.7
142.3
148.1
151.8
158.1
162.3
166.9
172.3
179.8
201.9
3.45%
2.66%
7
2.73
Revenue growth%
2.96
1.40
3.12
3.39
4.82
4.38
5.82
7.14
9.67
10.93
4.61
7.14
4.60
62
5.59
Gross margin%
21.01
22.58
24.11
26.89
27.14
29.15
31.36
33.49
34.16
32.45
18.62
32.45
28.15
47
7.19
Operating margin%
26.55
28.67
28.72
28.24
27.56
24.96
22.65
24.06
23.03
24.75
3.33
24.06
25.75
82
19.40
Net margin%
17.76
18.77
19.69
18.44
16.55
19.38
18.27
20.93
22.18
21.52
5.64
20.93
19.08
12
11.08
P/E ratio (avg)x
34.06
36.16
35.58
35.75
32.47
34.61
36.75
41.05
45.51
43.32
12.71
41.05
35.96
59
18.95
EV/EBITx
17.54
20.04
21.61
23.55
26.31
26.84
30.22
35.16
37.77
42.69
26.05
35.16
26.57
70
12.89
FCF yield (avg)%
3.46
6.42
6.49
5.83
3.50
5.82
8.11
10.44
8.47
7.39
8.53
8.11
6.45
43
6.91
FCF margin%
11.38
9.09
6.94
7.74
9.79
12.73
11.03
12.98
14.68
11.81
11.57
12.73
11.21
54
0.210
FCF / Net incomex
2.168
2.303
2.271
2.132
1.928
1.742
1.825
1.856
1.917
2.186
1.723
1.856
2.030
86
24.95
ROIC%
32.63
33.40
35.84
36.43
34.45
36.25
36.05
34.78
36.48
34.93
18.36
36.05
35.39
42
10.41
Return on equity%
2.55
2.07
0.40
0.91
0.40
0.40
0.40
2.24
0.66
0.40
23.98
0.40
0.53
48
24.20
Return on assets%
9.15
10.44
12.92
10.66
10.30
9.01
8.85
8.47
10.46
8.21
16.11
8.85
9.73
63
2.12
EPS$
2.69
2.59
2.91
2.99
3.45
3.58
3.32
3.45
3.48
3.46
2.27
0.06%
1.67%
—
28.83
EPS growth%
13.68
14.47
12.01
11.17
13.17
12.76
15.05
16.78
15.67
15.11
27.58
15.11
14.08
92
2.01
Bookvalue per sh$
1.75
1.93
1.78
1.68
1.80
1.72
1.73
1.89
1.90
1.87
1.91
0.74%
0.16%
—
0.73
FCF per share$
1.27
1.41
1.42
1.57
1.62
1.94
2.32
2.55
2.79
3.03
1.54
13.37%
9.91%
—
1.80
Dividend per sh$
0.97
1.00
1.13
1.03
0.93
1.03
0.96
1.07
1.02
1.00
2.42
1.60%
1.04%
—
8.19
Div yield (avg)%
2.54
0.96
1.28
1.13
0.40
1.44
3.60
4.49
2.31
4.42
4.53
3.60
1.87
8
7.77
Payout ratio%
28.34
30.05
32.77
34.30
33.69
33.06
34.64
37.23
39.11
37.20
2.89
37.20
34.00
22
41.28
Shares (diluted)M
65.38
72.64
81.14
90.40
97.12
110.5
115.3
120.5
133.3
125.3
41.00
5.22%
8.13%
93
22.34
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.69
1.85
1.96
0.40
1.70
26.98
1.70
0.40
80
1.094
D/E ratiox
0.270
0.293
0.325
0.295
0.302
0.292
0.278
0.317
0.356
0.397
0.319
0.317
0.299
81
104.9
Enterprise value$M
439.7
464.5
530.4
530.0
594.4
620.0
717.4
720.1
869.4
978.5
150.8
10.48%
9.79%
90
48.51
LT debt$M
17.76
17.18
17.69
18.10
17.30
18.66
18.18
19.04
19.31
20.27
48.92
3.22%
2.03%
15
Revenue
$179.8M
2.66%
1.00×
Cost of revenue
$116.2M
2.83%
1.02×
Operating expenses
$27.80M
1.91%
0.93×
Spread over hurdle
78.04%