29.38
Revenue$M
251.4
261.8
275.2
279.1
290.0
292.8
302.9
319.6
327.8
346.0
31.14
3.59%
3.59%
41
13.73
Revenue growth%
35.42
37.43
39.32
40.00
38.97
39.79
41.81
41.00
38.88
39.59
22.12
39.79
39.46
94
6.97
Gross margin%
33.64
34.31
32.61
33.15
31.51
29.77
29.07
27.11
29.31
26.71
9.67
29.07
30.64
85
11.10
Operating margin%
18.26
15.80
14.31
16.11
15.40
12.83
10.09
9.80
12.10
9.70
19.69
10.09
13.57
91
6.45
Net margin%
7.30
5.56
5.22
4.61
5.82
7.68
7.66
8.34
7.06
4.63
6.14
7.66
6.44
95
8.637
P/E ratio (avg)x
40.47
39.56
40.72
42.98
50.34
48.57
49.84
50.95
49.72
51.90
12.15
49.84
49.15
59
17.22
EV/EBITx
12.13
12.36
12.01
12.25
13.23
14.53
15.33
14.55
14.39
14.68
27.84
14.55
13.81
31
28.12
FCF yield (avg)%
24.11
25.92
26.66
29.38
31.61
31.36
33.98
36.31
37.93
35.64
10.92
35.64
31.49
25
9.21
FCF margin%
23.44
26.16
23.53
26.30
23.73
24.81
24.64
27.15
28.97
30.14
29.71
27.15
25.48
80
1.648
FCF / Net incomex
0.342
0.351
0.404
0.381
0.390
0.416
0.447
0.440
0.486
0.503
1.268
0.447
0.410
39
2.93
ROIC%
8.25
7.18
5.30
6.96
9.79
10.23
10.03
12.80
10.91
12.38
25.75
10.91
9.91
28
18.01
Return on equity%
19.02
17.12
16.77
14.51
16.08
16.77
14.61
13.82
13.74
14.37
12.63
14.37
15.35
18
4.06
Return on assets%
13.60
11.36
12.50
11.83
9.52
10.80
10.50
9.18
9.60
11.22
2.25
10.50
11.01
78
0.03
EPS$
0.13
0.13
0.11
0.11
0.11
0.10
0.10
0.10
0.09
0.09
0.03
(3.49%)
(4.06%)
—
12.25
EPS growth%
17.20
18.29
19.16
20.20
17.53
15.79
13.39
11.50
8.63
8.20
14.02
11.50
16.49
34
0.03
Bookvalue per sh$
0.13
0.14
0.14
0.13
0.15
0.15
0.16
0.18
0.18
0.19
0.08
5.84%
4.12%
—
0.12
FCF per share$
0.07
0.08
0.09
0.10
0.11
0.12
0.12
0.12
0.12
0.14
0.09
3.89%
6.26%
—
0.14
Dividend per sh$
0.17
0.19
0.23
0.24
0.25
0.29
0.34
0.40
0.46
0.47
0.04
13.56%
12.73%
—
21.69
Div yield (avg)%
28.16
30.30
27.52
30.26
31.92
33.06
31.26
31.34
31.94
32.00
28.25
31.94
31.30
69
18.94
Payout ratio%
23.39
22.30
23.84
22.72
20.79
18.84
20.68
20.68
20.24
22.57
12.66
20.68
21.54
93
1.735
Shares (diluted)B
1.932
1.925
1.774
1.771
1.974
2.085
2.361
2.649
2.799
3.145
1.690
9.76%
5.10%
62
26.45
Buyback yield%
28.93
29.95
28.33
28.52
29.28
29.54
30.56
30.14
32.29
35.21
10.97
30.56
29.74
65
1.158
D/E ratiox
3.154
3.443
3.732
4.113
4.384
5.269
6.034
7.342
8.205
8.263
1.551
7.342
4.826
38
369.3
Enterprise value$M
171.7
182.1
188.6
173.5
176.3
196.1
198.8
206.1
228.8
261.3
272.8
8.19%
3.54%
63
383.6
LT debt$M
89.55
91.54
107.0
112.4
118.1
138.2
153.1
155.4
169.4
197.3
41.87
10.80%
9.06%
26
Revenue
$346.0M
3.59%
1.00×
Cost of revenue
$201.1M
3.60%
1.00×
Operating expenses
$61.39M
3.94%
1.03×
Goodwill & intangibles
21.38%