223.2
Revenue$M
127.8
136.0
147.2
160.7
177.2
196.1
210.4
228.2
253.1
277.5
242.1
9.38%
8.97%
58
9.80
Revenue growth%
16.86
16.70
19.70
18.58
18.54
18.55
17.07
16.92
17.81
20.53
29.20
17.81
18.17
70
5.63
Gross margin%
11.27
14.03
15.29
15.82
17.11
18.14
15.23
17.32
15.69
14.91
24.28
15.69
15.49
52
23.67
Operating margin%
23.15
25.40
28.33
25.65
25.47
26.05
26.36
23.76
24.56
24.02
16.71
24.56
25.44
89
29.19
Net margin%
10.78
12.89
15.00
12.47
10.11
11.20
11.06
10.61
8.39
9.88
24.56
10.61
10.92
87
13.98
P/E ratio (avg)x
29.52
32.25
37.31
38.83
43.55
48.98
50.66
57.01
56.65
55.85
37.41
55.85
46.26
28
37.55
EV/EBITx
33.22
33.04
30.94
32.94
35.17
31.61
31.71
27.65
28.90
24.42
35.86
28.90
31.66
14
24.90
FCF yield (avg)%
12.12
13.80
15.92
16.08
13.56
14.28
13.20
10.91
8.99
8.78
18.81
10.91
13.38
16
13.97
FCF margin%
20.21
22.76
21.97
23.73
22.78
21.97
22.38
24.80
24.01
24.88
8.27
24.01
22.77
85
0.394
FCF / Net incomex
1.800
1.828
1.931
1.765
1.826
1.968
1.822
1.662
1.616
1.853
1.696
1.822
1.824
61
26.45
ROIC%
3.43
5.94
4.00
1.63
0.40
1.87
0.40
0.40
2.75
0.40
10.64
0.40
1.75
78
13.96
Return on equity%
8.08
5.09
4.69
5.20
8.17
10.34
7.39
5.58
4.86
5.40
29.82
5.58
5.49
42
7.41
Return on assets%
29.53
29.99
27.25
27.16
26.49
24.27
25.67
26.95
24.30
23.26
2.75
24.30
26.72
30
1.15
EPS$
2.43
2.45
2.33
2.31
2.58
2.47
2.33
2.66
2.47
2.53
1.24
(0.34%)
0.74%
—
12.87
EPS growth%
7.67
9.26
11.12
8.24
8.19
5.32
8.13
9.92
10.94
10.88
3.81
9.92
8.75
71
0.80
Bookvalue per sh$
4.28
4.99
4.80
4.56
4.45
4.28
4.61
5.03
4.95
4.69
1.78
1.04%
2.11%
—
3.04
FCF per share$
1.79
1.72
1.99
2.16
2.45
2.63
3.14
3.02
2.93
3.05
1.99
4.50%
5.02%
—
3.02
Dividend per sh$
1.03
1.02
0.93
0.87
0.89
0.86
0.86
0.75
0.67
0.62
3.82
(6.92%)
(5.49%)
—
26.87
Div yield (avg)%
1.62
2.04
0.40
3.19
2.93
5.43
4.84
7.61
7.54
9.09
3.69
7.54
4.01
37
3.91
Payout ratio%
18.92
19.07
16.57
15.77
17.59
15.93
15.16
12.35
11.10
10.49
4.52
12.35
15.85
20
51.98
Shares (diluted)M
59.43
67.24
68.21
75.27
69.22
69.23
68.42
69.67
76.30
78.81
52.07
2.63%
4.22%
83
28.57
Buyback yield%
15.33
13.11
14.41
12.37
11.63
11.79
9.24
11.33
8.94
6.24
2.02
9.24
11.71
8
1.512
D/E ratiox
0.555
0.594
0.697
0.795
0.746
0.729
0.781
0.791
0.836
0.956
1.113
0.791
0.764
5
123.0
Enterprise value$M
274.4
271.4
259.0
284.1
303.0
340.9
370.6
348.4
352.0
383.2
21.56
4.81%
3.32%
13
54.80
LT debt$M
127.3
133.2
149.2
143.1
159.9
152.5
161.2
145.1
137.5
138.9
151.4
(2.77%)
0.05%
49
Revenue
$277.5M
8.97%
1.00×
Cost of revenue
$191.5M
8.89%
0.99×
Operating expenses
$53.26M
9.55%
1.05×