152.6
Revenue$M
204.3
215.2
221.4
230.8
234.4
237.7
241.8
246.3
257.2
269.3
156.3
2.81%
3.38%
38
12.06
Revenue growth%
17.12
17.86
17.43
16.50
18.51
18.78
20.05
18.22
20.01
20.88
20.98
20.01
18.37
31
24.11
Gross margin%
20.00
22.08
23.03
25.73
27.78
30.27
27.79
30.48
30.92
33.53
10.43
30.48
27.78
71
5.30
Operating margin%
17.07
15.96
13.48
14.55
15.93
14.21
14.78
17.60
19.52
20.79
17.79
17.60
15.95
52
4.80
Net margin%
5.83
7.11
5.90
3.93
5.48
7.55
10.11
7.36
6.87
8.69
6.40
7.55
6.99
61
30.71
P/E ratio (avg)x
34.06
36.14
38.93
37.91
42.53
43.55
43.74
43.26
44.92
51.42
29.53
43.74
42.90
38
7.657
EV/EBITx
50.89
57.69
63.53
75.20
72.58
73.77
76.90
86.62
92.57
99.44
29.60
86.62
74.48
10
6.53
FCF yield (avg)%
23.75
25.62
24.79
24.93
27.09
26.48
25.14
22.17
22.18
24.49
3.04
24.49
24.86
33
6.58
FCF margin%
11.14
12.81
14.39
14.45
16.48
18.81
16.09
16.08
16.62
19.57
11.32
16.62
16.08
81
0.719
FCF / Net incomex
1.022
1.032
0.918
0.863
0.877
0.972
0.905
0.848
0.813
0.787
1.622
0.848
0.891
79
8.77
ROIC%
17.71
18.81
16.21
18.72
18.01
16.82
16.80
17.12
19.29
19.25
6.66
17.12
17.86
94
4.35
Return on equity%
19.27
17.48
14.88
14.43
14.02
17.01
16.46
16.36
15.48
18.29
29.22
16.46
16.41
31
29.44
Return on assets%
11.10
11.21
13.65
15.27
16.31
15.67
18.17
15.27
13.88
13.20
20.07
15.27
14.57
46
0.25
EPS$
1.40
1.45
1.60
1.53
1.69
1.61
1.54
1.41
1.44
1.50
0.26
(2.35%)
0.91%
—
15.55
EPS growth%
8.83
8.09
7.50
5.73
7.00
9.16
7.77
10.26
10.58
11.26
26.87
10.26
8.46
41
0.95
Bookvalue per sh$
1.17
1.32
1.42
1.59
1.65
1.81
1.93
2.31
2.52
2.65
0.38
9.91%
8.49%
—
0.87
FCF per share$
0.33
0.32
0.33
0.39
0.36
0.40
0.38
0.45
0.44
0.42
0.46
2.98%
3.48%
—
0.46
Dividend per sh$
0.95
0.85
0.88
0.89
0.86
0.97
0.89
0.94
0.90
0.81
0.39
(1.30%)
(2.57%)
—
19.75
Div yield (avg)%
4.50
4.07
5.58
7.28
10.18
10.64
9.26
8.98
6.64
8.88
19.27
8.98
8.08
74
23.32
Payout ratio%
6.13
4.13
5.38
7.58
5.03
7.91
8.32
7.47
5.99
7.84
21.32
7.84
6.80
47
106.7
Shares (diluted)M
81.98
77.76
82.93
88.60
80.48
87.46
77.59
78.24
82.89
80.58
110.0
0.02%
0.08%
6
8.90
Buyback yield%
7.80
9.56
7.50
8.74
9.08
8.11
7.66
5.37
3.33
3.94
11.93
5.37
7.73
95
1.104
D/E ratiox
1.514
1.615
1.738
1.703
1.713
2.066
2.077
2.362
2.406
2.509
1.783
2.362
1.902
17
210.8
Enterprise value$M
243.2
270.1
239.2
231.4
238.2
255.2
268.8
235.6
242.1
254.7
214.9
1.35%
(0.52%)
69
73.92
LT debt$M
238.4
263.3
261.7
252.7
241.9
267.8
291.9
315.7
341.9
340.2
201.3
7.06%
4.13%
94
Revenue
$269.3M
3.38%
1.00×
Cost of revenue
$159.7M
3.01%
0.96×
Operating expenses
$36.11M
4.47%
1.11×
Spread over hurdle
(5.30%)