160.1
Revenue$M
194.3
200.1
211.1
216.2
228.3
238.5
244.8
260.3
267.2
279.3
166.0
4.11%
3.97%
56
8.48
Revenue growth%
10.41
7.49
5.57
7.14
7.32
7.81
7.62
4.65
5.56
7.43
19.82
7.43
7.37
86
28.57
Gross margin%
18.29
18.76
16.30
13.36
14.06
16.55
13.76
12.88
12.91
11.31
16.49
12.91
13.91
61
27.84
Operating margin%
17.72
20.33
22.41
20.95
21.08
22.81
24.13
23.06
21.50
18.87
21.36
22.81
21.29
45
18.00
Net margin%
13.43
16.10
15.36
16.01
16.66
15.72
17.32
15.24
12.62
11.35
20.43
15.24
15.54
37
26.74
P/E ratio (avg)x
28.56
31.40
33.18
33.13
34.45
35.77
35.53
35.73
35.75
35.88
18.17
35.75
34.99
74
22.50
EV/EBITx
25.19
26.49
25.95
25.52
26.85
25.45
27.00
24.38
24.42
24.16
26.54
24.42
25.49
62
26.68
FCF yield (avg)%
4.19
2.11
1.31
0.40
0.40
0.40
3.22
4.25
5.78
6.35
25.54
4.25
2.67
73
9.49
FCF margin%
5.85
4.10
3.07
4.56
4.76
4.31
3.40
1.35
0.40
0.40
11.76
1.35
3.75
22
0.393
FCF / Net incomex
1.646
1.746
1.834
1.789
1.790
1.878
2.030
2.120
2.418
2.545
1.418
2.120
1.856
75
9.95
ROIC%
13.41
15.30
16.38
17.19
15.51
13.06
15.73
14.98
13.63
15.75
12.83
14.98
15.40
54
27.70
Return on equity%
25.17
26.48
23.50
24.08
25.92
25.39
26.09
29.04
27.73
28.40
12.01
27.73
26.01
23
25.25
Return on assets%
29.41
29.21
30.15
31.43
30.06
28.40
28.96
27.80
30.47
29.10
25.27
28.96
29.31
14
0.15
EPS$
0.42
0.39
0.38
0.43
0.48
0.53
0.57
0.55
0.64
0.72
0.16
8.60%
5.04%
—
11.18
EPS growth%
22.73
23.64
22.11
23.97
23.32
22.16
21.49
18.81
17.90
17.34
24.51
18.81
22.13
74
0.26
Bookvalue per sh$
0.71
0.68
0.66
0.62
0.67
0.67
0.76
0.89
0.92
0.91
0.41
6.43%
2.12%
—
0.28
FCF per share$
0.45
0.48
0.44
0.39
0.41
0.43
0.47
0.48
0.42
0.45
0.21
1.90%
(0.16%)
—
0.39
Dividend per sh$
0.24
0.23
0.21
0.21
0.23
0.23
0.22
0.21
0.24
0.24
0.41
0.46%
(0.30%)
—
22.74
Div yield (avg)%
26.09
26.43
24.23
22.90
25.79
24.00
22.47
21.87
22.48
21.02
29.44
22.47
23.45
63
7.71
Payout ratio%
21.78
18.87
15.89
13.57
15.25
13.06
12.75
10.43
8.33
5.53
26.78
10.43
13.32
85
150.6
Shares (diluted)M
162.5
181.5
192.8
212.3
232.6
246.2
280.1
261.3
260.4
255.7
147.9
1.92%
5.11%
71
23.47
Buyback yield%
9.10
9.62
8.92
9.56
11.74
11.94
12.84
10.58
9.82
9.56
5.75
10.58
9.72
18
1.178
D/E ratiox
0.832
0.905
1.003
1.069
0.986
0.956
0.982
1.112
1.255
1.241
0.189
1.112
0.994
7
73.13
Enterprise value$M
79.52
75.30
75.99
80.83
89.50
93.41
84.34
82.72
85.08
87.49
169.3
(0.45%)
1.16%
58
21.93
LT debt$M
48.55
45.88
45.09
43.09
44.60
42.73
41.18
43.23
42.57
39.03
70.71
(2.63%)
(1.84%)
18
Revenue
$279.3M
3.97%
1.00×
Cost of revenue
$144.1M
4.02%
1.01×
Operating expenses
$56.55M
4.14%
1.02×
Property and equipment
12.59%
Spread over hurdle
30.28%