21.86
Revenue$M
163.4
163.1
162.9
166.2
163.0
167.1
164.4
167.1
168.8
166.7
22.49
0.45%
0.37%
22
18.99
Revenue growth%
22.26
21.93
19.42
20.47
21.35
20.17
19.01
19.14
18.58
16.16
29.71
19.01
19.80
76
7.44
Gross margin%
26.65
28.27
27.17
28.13
30.48
31.07
29.65
26.67
28.60
27.79
23.22
28.60
28.20
73
4.55
Operating margin%
6.47
6.61
8.71
10.41
8.03
6.56
6.39
8.38
5.47
7.89
21.32
6.56
7.25
86
26.01
Net margin%
11.85
13.61
14.34
11.70
11.63
14.26
16.62
15.45
17.69
19.23
16.93
16.62
14.30
32
19.89
P/E ratio (avg)x
25.10
26.50
25.92
27.20
26.19
24.27
20.89
21.55
20.78
19.79
7.315
20.89
24.69
95
20.63
EV/EBITx
18.21
20.16
18.14
19.55
17.96
20.03
19.27
19.69
20.06
19.58
7.176
19.69
19.57
33
19.67
FCF yield (avg)%
5.25
3.01
5.17
4.03
3.10
1.74
4.66
2.30
4.57
6.11
13.88
4.57
4.30
23
8.74
FCF margin%
2.93
2.31
0.40
0.40
2.29
3.32
4.37
6.60
5.39
4.67
10.16
4.67
3.12
82
0.420
FCF / Net incomex
1.426
1.666
1.682
1.962
2.149
2.418
2.387
2.821
3.110
3.176
1.366
2.821
2.268
68
7.10
ROIC%
35.65
37.46
35.70
34.29
37.04
34.44
31.67
30.88
32.99
35.06
13.50
32.99
34.75
36
9.79
Return on equity%
22.13
20.73
22.12
22.75
25.18
25.16
25.34
23.85
23.36
20.54
17.74
23.85
23.05
84
13.18
Return on assets%
12.82
12.59
14.67
15.06
17.72
19.42
21.62
20.99
20.65
20.86
27.12
20.86
18.57
76
0.56
EPS$
1.14
1.16
1.14
1.13
1.29
1.27
1.38
1.56
1.65
1.80
0.63
6.90%
5.83%
—
18.69
EPS growth%
6.98
7.56
7.47
9.00
10.84
12.38
11.91
11.36
13.58
12.17
14.38
12.17
11.10
25
1.29
Bookvalue per sh$
1.37
1.52
1.59
1.69
1.92
1.76
1.81
1.78
2.06
1.91
0.84
(0.05%)
3.59%
—
0.73
FCF per share$
1.66
1.84
2.05
2.25
2.21
2.63
2.68
2.79
2.94
3.26
1.21
8.07%
7.55%
—
0.48
Dividend per sh$
1.43
1.50
1.69
1.76
1.98
1.97
2.00
2.15
2.33
2.54
0.67
5.07%
6.04%
—
23.27
Div yield (avg)%
13.21
10.37
10.66
9.03
7.36
5.53
6.61
4.12
4.01
3.11
12.07
4.12
6.98
86
9.61
Payout ratio%
17.80
15.50
13.16
13.90
11.09
13.62
13.78
16.15
15.39
17.58
18.65
15.39
14.65
69
29.93
Shares (diluted)M
28.06
31.37
33.78
32.39
29.91
27.54
31.03
31.77
31.86
34.97
30.62
3.17%
1.91%
94
5.86
Buyback yield%
24.71
23.48
23.44
20.86
20.79
21.24
22.08
20.98
20.22
19.34
2.53
20.98
21.11
82
0.952
D/E ratiox
1.128
1.035
0.944
1.030
1.037
1.157
1.197
1.167
1.297
1.397
0.492
1.197
1.143
23
81.42
Enterprise value$M
64.86
71.00
85.18
92.94
94.68
107.4
111.2
114.6
111.9
123.4
30.37
5.45%
6.81%
67
16.04
LT debt$M
98.43
99.79
86.16
86.23
86.98
87.85
91.86
83.04
83.61
75.70
85.62
(2.74%)
(2.49%)
33
Revenue
$166.7M
0.37%
1.00×
Cost of revenue
$91.22M
0.59%
1.02×
Operating expenses
$39.57M
(0.07%)
0.96×
Goodwill & intangibles
21.97%
Property and equipment
17.70%