93.82
Revenue$M
198.8
195.3
193.4
197.6
199.9
198.2
203.8
202.1
204.2
210.1
101.8
0.99%
0.41%
67
8.68
Revenue growth%
28.32
28.12
31.01
31.93
29.52
28.85
26.58
25.85
25.38
26.28
16.59
26.28
28.22
10
15.93
Gross margin%
32.80
30.37
30.84
28.97
28.24
25.77
25.67
24.27
21.46
22.40
10.01
24.27
27.01
41
2.25
Operating margin%
4.60
6.22
8.72
11.63
10.38
11.09
10.53
11.77
10.97
9.08
18.21
10.97
10.45
82
17.74
Net margin%
14.14
13.78
13.73
16.40
13.64
12.88
14.03
14.02
15.64
13.11
14.37
14.02
13.90
45
35.83
P/E ratio (avg)x
46.35
50.14
56.23
60.38
57.12
59.60
58.15
66.18
63.50
57.86
33.11
59.60
58.01
17
21.79
EV/EBITx
23.26
22.99
27.73
29.63
29.94
31.74
32.47
34.84
40.13
44.74
19.37
34.84
30.84
81
14.71
FCF yield (avg)%
2.07
3.29
1.02
1.73
0.40
0.40
0.40
3.00
3.42
4.44
20.66
3.00
1.90
85
18.41
FCF margin%
3.34
3.08
5.68
6.77
7.28
4.71
6.53
6.89
8.62
7.58
25.01
6.89
6.65
51
1.063
FCF / Net incomex
0.296
0.297
0.294
0.264
0.274
0.269
0.256
0.268
0.280
0.274
0.178
0.269
0.274
50
7.12
ROIC%
21.68
19.22
21.13
21.75
21.62
19.09
16.41
15.33
17.91
15.45
10.46
16.41
19.16
30
8.20
Return on equity%
9.25
11.96
10.93
11.55
11.57
10.22
11.53
11.82
12.25
12.86
10.97
11.82
11.56
89
11.41
Return on assets%
12.74
12.34
15.28
16.06
13.98
16.79
17.22
18.94
17.46
19.70
14.18
17.46
16.43
73
3.74
EPS$
0.41
0.43
0.43
0.43
0.47
0.44
0.40
0.38
0.36
0.32
3.90
(7.55%)
(3.42%)
—
28.69
EPS growth%
22.83
22.11
23.72
22.51
21.06
21.37
19.00
18.40
15.58
13.53
28.82
18.40
21.22
48
1.51
Bookvalue per sh$
2.18
2.35
2.71
2.63
3.02
3.23
3.45
3.84
4.50
4.96
1.73
10.48%
10.30%
—
4.03
FCF per share$
4.15
4.27
4.74
4.75
5.13
5.61
5.29
5.92
6.53
7.53
1.26
8.00%
6.62%
—
0.68
Dividend per sh$
5.53
5.60
5.97
5.87
5.83
5.90
6.81
6.90
7.95
8.84
1.47
8.66%
5.57%
—
7.90
Div yield (avg)%
6.99
7.71
6.47
5.15
4.33
2.55
1.28
0.91
0.74
2.92
24.56
1.28
3.62
86
13.14
Payout ratio%
29.32
26.72
24.68
22.29
19.69
21.92
21.13
21.40
20.63
21.40
4.03
21.40
21.66
9
33.04
Shares (diluted)M
25.83
24.50
24.84
22.49
23.06
24.32
23.89
25.53
23.28
21.05
34.13
(1.81%)
(3.08%)
75
7.67
Buyback yield%
7.29
8.45
9.45
12.28
11.58
13.29
15.05
14.46
12.34
13.20
4.91
13.29
12.31
50
1.336
D/E ratiox
1.309
1.411
1.458
1.486
1.429
1.564
1.612
1.578
1.680
1.520
1.560
1.578
1.503
46
105.2
Enterprise value$M
239.2
267.2
250.9
283.1
315.7
299.5
345.1
348.4
349.4
408.9
71.77
5.31%
6.35%
27
160.9
LT debt$M
46.87
44.70
51.34
50.59
56.23
52.54
60.51
64.91
74.10
80.98
210.0
7.57%
6.89%
43
Revenue
$210.1M
0.41%
1.00×
Cost of revenue
$144.0M
0.46%
1.00×
Operating expenses
$43.38M
(0.40%)
0.92×
Goodwill & intangibles
16.70%
Spread over hurdle
(6.24%)