68.39
Revenue$M
115.1
119.3
120.2
122.9
126.4
125.7
126.1
127.4
126.2
126.7
75.70
0.04%
1.28%
23
23.08
Revenue growth%
23.31
23.36
20.50
20.86
20.27
17.34
19.42
20.60
21.94
24.65
24.98
20.60
20.73
18
26.58
Gross margin%
13.78
12.18
12.45
14.64
13.70
12.30
14.50
16.62
14.53
13.93
4.75
14.50
13.85
59
5.53
Operating margin%
24.23
24.86
22.33
21.81
19.27
21.45
18.90
17.43
17.09
17.35
26.67
17.43
20.36
91
16.28
Net margin%
14.19
13.75
13.22
14.59
16.27
18.08
19.21
17.15
14.21
15.63
22.05
17.15
15.11
39
7.663
P/E ratio (avg)x
11.63
10.86
10.99
10.79
11.37
9.661
9.609
8.156
7.284
6.725
35.56
8.156
10.22
73
21.93
EV/EBITx
33.63
31.85
35.26
40.11
37.59
42.48
44.20
44.51
41.81
45.51
21.65
44.20
40.96
25
16.03
FCF yield (avg)%
21.41
19.41
20.15
22.12
24.89
26.28
28.00
27.04
24.06
25.71
4.32
26.28
24.48
49
3.28
FCF margin%
5.21
5.41
2.97
2.22
2.76
5.06
7.95
5.97
4.04
5.22
7.63
5.22
5.13
57
0.372
FCF / Net incomex
1.035
0.957
0.953
1.036
1.180
1.273
1.174
1.216
1.113
1.169
1.565
1.174
1.141
38
22.11
ROIC%
33.05
32.84
31.26
33.01
33.64
34.21
36.84
35.98
36.65
36.99
8.80
36.65
33.93
66
21.72
Return on equity%
14.24
12.51
11.07
11.28
14.15
15.59
13.44
13.09
12.72
15.53
2.19
13.44
13.26
15
9.34
Return on assets%
24.58
24.90
24.44
24.86
25.74
26.81
28.74
28.67
26.01
23.84
3.46
26.81
25.32
15
0.54
EPS$
0.99
1.14
1.20
1.19
1.17
1.18
1.38
1.40
1.59
1.52
0.56
5.46%
5.64%
—
16.84
EPS growth%
0.40
2.34
0.52
2.85
0.88
1.64
3.29
2.33
0.51
0.40
15.43
1.64
1.26
92
0.55
Bookvalue per sh$
0.13
0.13
0.13
0.15
0.15
0.15
0.18
0.18
0.17
0.19
0.63
4.36%
3.79%
—
0.23
FCF per share$
0.32
0.35
0.30
0.26
0.26
0.27
0.23
0.23
0.21
0.19
0.27
(5.91%)
(6.68%)
—
0.44
Dividend per sh$
0.63
0.71
0.75
0.77
0.81
0.74
0.78
0.75
0.71
0.80
0.11
(0.16%)
1.86%
—
12.03
Div yield (avg)%
3.86
5.68
7.35
7.02
5.63
2.72
4.49
2.28
1.36
1.82
11.71
2.28
4.17
52
13.23
Payout ratio%
13.23
10.94
9.89
10.34
12.98
10.87
13.23
13.13
10.25
12.83
29.18
12.83
11.89
28
69.39
Shares (diluted)M
62.13
66.25
58.71
55.94
48.33
45.94
43.51
46.34
40.95
37.41
65.66
(4.99%)
(5.42%)
57
26.48
Buyback yield%
7.83
7.85
7.34
7.78
6.61
9.56
6.78
4.84
4.25
3.99
26.90
4.84
7.06
38
0.994
D/E ratiox
1.184
1.079
1.165
1.192
1.280
1.309
1.325
1.363
1.412
1.525
0.952
1.363
1.295
9
126.7
Enterprise value$M
41.26
43.31
46.48
43.74
46.92
50.69
54.33
53.25
51.29
53.41
131.3
2.63%
3.81%
21
70.83
LT debt$M
19.53
17.69
17.80
17.19
17.31
17.43
17.39
17.05
15.76
16.27
46.27
(1.23%)
(1.81%)
32
Revenue
$126.7M
1.28%
1.00×
Cost of revenue
$71.14M
1.30%
1.00×
Operating expenses
$22.29M
1.73%
1.05×
Goodwill & intangibles
16.48%