195.5
Revenue$M
127.3
136.9
144.9
153.9
161.2
170.3
183.3
197.0
210.3
218.8
207.2
6.30%
6.32%
16
9.60
Revenue growth%
4.06
3.88
6.55
7.09
8.49
6.93
7.60
10.35
7.91
5.01
16.89
7.60
7.01
44
19.27
Gross margin%
24.20
24.40
26.33
25.15
23.19
24.11
21.81
21.16
20.45
22.81
6.89
21.81
23.65
17
25.62
Operating margin%
23.52
22.22
20.93
22.18
19.57
20.36
18.60
21.02
20.04
18.60
28.25
20.04
20.65
79
26.19
Net margin%
27.51
25.87
25.75
26.25
24.20
26.24
23.97
22.86
22.27
22.53
16.92
22.86
24.98
56
8.700
P/E ratio (avg)x
32.67
30.57
32.10
33.59
37.59
41.31
40.05
39.21
39.47
36.68
35.41
39.47
37.13
70
21.89
EV/EBITx
17.87
17.54
18.04
18.93
18.93
15.99
14.55
13.26
11.21
10.26
25.03
13.26
16.76
92
7.13
FCF yield (avg)%
22.72
22.37
23.63
23.49
24.17
21.64
22.71
24.48
24.92
26.13
21.48
24.48
23.56
47
25.56
FCF margin%
5.08
5.64
6.59
4.51
5.39
3.15
1.41
2.83
3.83
6.05
20.65
3.15
4.80
31
0.478
FCF / Net incomex
0.228
0.213
0.209
0.201
0.222
0.197
0.212
0.205
0.181
0.174
1.384
0.197
0.207
16
6.00
ROIC%
10.12
9.83
10.85
12.46
13.17
15.22
13.98
13.51
13.73
15.24
5.31
13.98
13.34
85
16.77
Return on equity%
14.52
16.73
15.04
13.15
11.91
14.46
11.75
11.80
14.42
14.72
9.23
14.42
14.44
81
23.91
Return on assets%
23.54
23.70
21.87
19.70
18.28
20.18
18.67
16.36
19.20
18.48
26.59
18.67
19.45
68
5.47
EPS$
7.60
7.22
8.20
7.98
8.38
9.49
9.12
10.48
10.65
11.24
5.71
6.05%
4.44%
—
18.89
EPS growth%
23.43
25.62
26.02
28.77
27.84
30.77
30.33
30.55
29.06
28.31
20.07
30.33
28.54
66
2.24
Bookvalue per sh$
1.25
1.15
1.28
1.26
1.33
1.47
1.32
1.48
1.59
1.71
5.09
5.15%
2.16%
—
6.25
FCF per share$
1.92
2.05
2.01
2.09
2.40
2.65
2.96
2.80
3.09
3.17
4.43
5.69%
5.42%
—
1.75
Dividend per sh$
1.20
1.14
1.26
1.23
1.37
1.24
1.39
1.48
1.45
1.55
3.34
2.45%
1.90%
—
26.34
Div yield (avg)%
15.18
12.37
10.01
7.90
7.64
5.52
2.84
5.69
7.26
8.77
28.89
5.69
7.77
16
27.03
Payout ratio%
34.66
35.90
34.37
33.67
30.70
29.18
29.49
27.03
26.50
28.68
27.00
28.68
30.10
58
30.45
Shares (diluted)M
27.62
24.16
25.61
27.99
28.38
27.38
24.18
24.83
23.03
21.84
30.94
(5.11%)
(2.84%)
50
2.54
Buyback yield%
11.72
11.92
14.06
15.92
18.82
19.06
18.60
19.79
18.52
17.60
25.85
18.60
18.06
72
1.344
D/E ratiox
0.881
0.965
0.944
1.083
1.264
1.403
1.397
1.502
1.590
1.572
1.273
1.502
1.331
60
128.0
Enterprise value$M
167.0
167.0
184.2
191.7
196.7
203.2
224.5
204.9
225.1
223.9
89.43
2.63%
2.18%
7
39.18
LT debt$M
212.7
225.1
238.9
226.1
220.7
217.6
215.4
220.1
253.8
245.6
31.34
2.16%
2.77%
82
Revenue
$218.8M
6.32%
1.00×
Cost of revenue
$118.8M
5.98%
0.97×
Operating expenses
$39.68M
7.29%
1.09×
Property and equipment
23.14%
Spread over hurdle
18.58%