130.7
Revenue$M
187.6
193.8
192.2
198.9
201.3
199.8
206.6
208.4
210.2
209.9
143.6
0.83%
1.31%
39
15.52
Revenue growth%
24.40
27.13
28.22
26.96
27.79
27.03
28.95
27.69
29.56
32.36
17.76
28.95
27.74
68
29.65
Gross margin%
9.45
12.07
14.67
13.68
12.22
12.13
10.83
8.73
7.99
8.55
10.76
8.73
11.45
23
11.17
Operating margin%
9.30
11.87
12.34
10.12
11.08
11.16
12.71
10.02
7.49
6.44
10.34
10.02
10.60
73
2.51
Net margin%
25.80
23.31
22.16
24.71
27.65
30.25
31.86
33.37
36.34
35.70
19.96
33.37
28.95
48
23.32
P/E ratio (avg)x
48.36
49.89
53.37
52.08
49.76
55.61
57.68
61.88
70.45
73.44
21.85
61.88
54.49
29
19.59
EV/EBITx
49.79
47.36
52.89
58.83
62.28
61.47
60.00
56.17
61.25
68.48
24.58
61.25
59.41
12
3.45
FCF yield (avg)%
7.14
6.81
4.28
2.60
0.54
0.45
2.14
1.05
1.41
0.40
7.21
1.05
1.78
16
5.66
FCF margin%
25.89
24.65
24.49
25.82
23.16
21.54
23.12
21.79
22.47
21.27
17.08
21.79
23.14
39
0.139
FCF / Net incomex
0.894
1.018
0.980
1.070
1.241
1.428
1.410
1.573
1.582
1.823
1.748
1.573
1.325
26
25.76
ROIC%
6.82
5.52
7.17
9.67
7.02
9.17
6.53
4.06
1.19
0.40
28.97
4.06
6.68
92
19.65
Return on equity%
30.26
27.38
26.10
25.51
26.57
27.38
29.92
29.37
28.75
26.35
14.22
28.75
27.38
74
17.16
Return on assets%
31.28
29.85
30.26
28.24
26.77
27.23
30.07
29.85
27.11
28.56
7.90
28.56
29.20
40
0.38
EPS$
1.92
1.98
1.94
2.10
2.13
2.14
1.86
1.79
1.64
1.78
0.40
(3.52%)
(1.19%)
—
10.17
EPS growth%
31.13
28.46
27.06
29.16
29.96
31.99
32.28
30.01
27.07
24.20
6.37
30.01
29.56
15
1.82
Bookvalue per sh$
1.31
1.54
1.73
1.80
1.92
2.18
2.47
2.58
2.92
2.99
1.07
9.27%
8.84%
—
0.34
FCF per share$
1.43
1.46
1.58
1.72
1.70
1.63
1.65
1.51
1.49
1.36
0.82
(4.39%)
(1.49%)
—
0.46
Dividend per sh$
0.53
0.50
0.56
0.56
0.58
0.66
0.69
0.76
0.70
0.70
0.79
3.88%
1.82%
—
15.64
Div yield (avg)%
23.87
24.23
24.66
27.14
28.65
30.22
32.58
32.90
33.68
31.41
21.64
32.58
29.43
81
18.29
Payout ratio%
0.90
2.03
1.07
0.40
0.40
0.40
1.01
0.40
0.40
0.40
8.23
0.40
0.40
38
71.28
Shares (diluted)M
95.59
99.49
117.9
130.3
143.9
166.3
162.0
167.3
194.0
229.6
70.68
9.79%
9.08%
84
16.13
Buyback yield%
33.60
35.54
34.17
36.05
36.99
38.52
37.53
38.90
40.50
42.11
2.75
38.90
37.26
62
0.237
D/E ratiox
1.018
1.108
1.275
1.379
1.580
1.614
1.824
2.022
2.232
2.357
1.512
2.022
1.597
49
205.6
Enterprise value$M
266.6
278.8
315.0
329.6
335.0
330.4
355.9
356.3
348.0
370.7
157.5
2.05%
3.01%
11
14.80
LT debt$M
315.3
345.9
405.8
427.0
484.8
498.4
478.5
553.4
630.6
604.3
89.55
4.51%
7.39%
34
Revenue
$209.9M
1.31%
1.00×
Cost of revenue
$85.38M
1.22%
0.99×
Operating expenses
$52.58M
1.82%
1.05×
Goodwill & intangibles
16.06%
Spread over hurdle
(1.44%)