9.983
Revenue$M
151.9
154.4
157.5
158.2
158.9
163.3
165.0
167.9
173.2
179.1
11.06
2.43%
1.96%
54
22.32
Revenue growth%
31.06
30.54
29.18
31.58
31.54
32.17
34.86
35.84
34.80
37.57
15.90
34.86
31.87
37
24.79
Gross margin%
38.94
41.86
44.69
46.79
44.82
46.93
49.56
49.40
52.05
53.66
16.87
49.56
46.86
35
22.90
Operating margin%
24.04
22.65
19.75
19.80
18.63
16.17
15.48
13.68
16.34
17.51
7.28
16.17
18.07
22
7.66
Net margin%
23.15
22.63
22.14
23.13
22.18
20.95
20.62
21.84
23.69
22.73
10.60
21.84
22.40
33
22.69
P/E ratio (avg)x
4.422
3.995
4.406
4.659
4.507
4.641
4.892
4.937
5.225
4.946
16.59
4.937
4.650
58
18.78
EV/EBITx
46.78
47.80
47.72
48.93
46.55
48.81
50.43
50.77
47.10
47.26
6.549
48.81
47.76
8
27.77
FCF yield (avg)%
17.35
18.66
17.80
19.85
18.17
18.48
15.54
17.57
18.35
19.07
25.38
18.35
18.26
25
6.60
FCF margin%
29.74
31.07
32.05
30.36
31.61
31.14
31.38
28.62
27.22
30.20
13.06
30.20
30.71
33
0.181
FCF / Net incomex
0.794
0.806
0.799
0.860
0.992
1.132
1.178
1.211
1.402
1.448
0.687
1.211
1.062
76
2.86
ROIC%
28.40
26.88
28.12
30.02
30.60
29.12
27.83
27.54
28.93
29.98
3.46
28.93
28.66
74
21.44
Return on equity%
0.40
0.40
1.18
0.40
1.82
4.42
4.06
4.66
1.96
0.40
21.24
4.06
1.50
22
19.60
Return on assets%
0.40
1.66
0.40
0.40
0.40
3.11
2.51
4.44
4.54
6.80
13.32
4.44
2.08
26
3.05
EPS$
6.75
6.90
7.09
7.40
8.46
9.70
9.86
9.70
10.67
10.54
3.27
4.50%
5.77%
—
12.15
EPS growth%
3.50
2.97
1.03
0.40
0.40
0.40
0.40
1.23
0.40
0.40
26.59
0.40
0.40
93
0.63
Bookvalue per sh$
2.73
2.58
2.55
2.87
3.06
2.98
2.66
2.63
2.93
2.79
0.95
(1.78%)
1.13%
—
1.07
FCF per share$
3.29
3.50
3.43
3.75
3.96
4.56
4.77
4.82
5.60
6.47
2.98
10.33%
7.01%
—
0.60
Dividend per sh$
3.58
3.90
4.00
4.17
4.75
5.25
6.01
6.14
6.30
6.54
3.78
6.58%
8.20%
—
12.66
Div yield (avg)%
31.37
31.17
31.97
32.35
30.46
27.47
24.94
22.91
24.63
25.24
20.91
24.94
28.96
62
17.84
Payout ratio%
28.27
27.42
24.64
22.57
25.48
24.64
24.08
23.18
23.61
24.64
17.42
24.08
24.64
13
28.30
Shares (diluted)M
31.94
36.10
41.08
40.52
46.98
45.64
51.47
50.36
48.14
53.32
29.80
2.57%
5.97%
52
6.39
Buyback yield%
2.24
4.40
5.19
6.88
6.01
8.68
10.66
11.60
14.25
13.28
28.92
11.60
7.78
35
1.728
D/E ratiox
1.974
1.859
1.744
1.898
2.114
2.403
2.493
2.396
2.305
2.628
0.117
2.403
2.209
24
108.8
Enterprise value$M
120.5
133.6
157.2
165.3
165.9
188.3
191.1
184.5
214.1
235.7
146.7
7.27%
8.56%
82
77.52
LT debt$M
117.5
121.7
103.5
101.2
102.6
106.0
99.26
101.7
94.73
101.7
52.65
(0.17%)
(2.27%)
53
Revenue
$179.1M
1.96%
1.00×
Cost of revenue
$125.4M
1.96%
1.00×
Operating expenses
$34.77M
1.82%
0.99×