168.0
Revenue$M
130.4
134.6
141.3
144.2
153.6
161.7
164.9
168.5
175.1
179.8
173.4
3.20%
3.52%
12
20.98
Revenue growth%
0.40
2.77
0.68
0.40
0.40
2.39
4.30
4.67
5.09
7.51
14.27
4.67
2.58
38
13.52
Gross margin%
23.37
25.72
25.91
28.05
25.17
22.86
25.77
26.41
27.17
25.40
20.94
25.77
25.74
24
18.10
Operating margin%
28.41
26.65
27.70
25.90
28.62
28.37
29.62
29.90
31.49
30.68
17.91
29.90
28.52
44
17.32
Net margin%
7.43
5.11
3.58
0.77
0.40
0.85
0.80
0.40
0.40
2.55
29.52
0.80
0.83
25
23.82
P/E ratio (avg)x
18.92
21.08
23.69
22.26
24.79
25.91
23.77
23.46
25.54
27.39
7.225
25.54
23.73
46
31.52
EV/EBITx
31.95
31.44
31.26
33.48
38.92
43.96
50.57
54.98
64.25
67.55
20.11
54.98
41.44
92
15.99
FCF yield (avg)%
23.69
24.53
21.87
21.46
21.95
20.70
22.26
20.18
19.60
17.60
23.06
20.18
21.66
30
20.19
FCF margin%
4.56
7.46
10.34
8.26
8.42
7.26
6.92
8.21
6.33
7.46
3.88
7.26
7.46
84
1.664
FCF / Net incomex
2.147
2.246
2.542
2.351
2.156
2.486
2.783
2.821
3.084
3.257
1.257
2.821
2.514
56
27.25
ROIC%
9.20
8.86
8.09
6.85
5.99
4.77
2.46
0.40
0.40
0.40
15.75
0.40
5.38
82
10.30
Return on equity%
1.10
1.70
4.29
3.70
6.60
4.64
7.44
9.04
10.69
9.63
16.89
9.04
5.62
50
23.55
Return on assets%
10.90
10.91
11.11
11.04
11.44
10.50
8.59
9.88
11.17
8.88
7.33
9.88
10.91
39
1.09
EPS$
0.59
0.63
0.61
0.58
0.49
0.49
0.46
0.46
0.43
0.43
1.22
(2.81%)
(3.38%)
—
23.08
EPS growth%
9.78
12.10
13.41
10.70
9.99
10.59
10.60
8.96
10.26
11.71
5.44
10.59
10.60
62
1.60
Bookvalue per sh$
1.07
1.19
1.14
1.23
1.19
1.33
1.39
1.50
1.34
1.27
0.72
1.36%
1.61%
—
1.08
FCF per share$
0.93
0.94
0.92
0.82
0.86
0.82
0.80
0.86
0.90
0.95
0.78
2.00%
(0.26%)
—
1.23
Dividend per sh$
1.40
1.58
1.75
1.75
1.91
2.14
2.30
2.62
2.83
3.36
0.53
11.92%
10.82%
—
2.19
Div yield (avg)%
4.20
7.02
6.18
8.93
6.44
6.63
9.03
9.86
8.18
10.42
23.79
9.03
7.60
16
7.54
Payout ratio%
10.08
11.99
14.28
12.05
11.56
9.30
6.41
3.75
1.40
0.40
3.07
3.75
9.69
45
58.81
Shares (diluted)M
85.73
91.65
100.2
110.2
103.7
105.8
106.1
116.9
120.1
130.3
61.04
4.66%
5.13%
20
29.24
Buyback yield%
20.75
21.13
19.36
19.06
19.06
19.50
19.78
20.37
18.14
15.41
5.07
19.50
19.43
43
0.567
D/E ratiox
0.928
1.049
0.974
1.058
1.193
1.160
1.073
1.137
1.047
1.067
0.100
1.073
1.063
52
7.438
Enterprise value$M
123.2
128.8
120.9
116.6
129.3
136.1
129.0
143.4
140.3
142.2
125.5
1.92%
1.00%
54
29.62
LT debt$M
110.7
115.6
106.9
117.2
125.6
137.1
151.8
143.7
125.2
135.4
175.5
1.51%
0.72%
23
Revenue
$179.8M
3.52%
1.00×
Cost of revenue
$97.53M
3.60%
1.01×
Operating expenses
$32.61M
3.28%
0.98×
Goodwill & intangibles
16.03%
Spread over hurdle
(5.65%)