124.0
Revenue$M
349.8
355.2
362.8
364.7
369.8
387.3
396.6
409.4
413.6
432.5
129.2
3.18%
2.23%
57
29.48
Revenue growth%
14.48
12.45
10.58
8.59
6.90
8.50
7.51
8.42
7.63
5.34
12.21
7.63
8.46
6
29.47
Gross margin%
25.36
24.21
22.75
23.62
25.66
24.05
25.88
28.81
31.78
29.44
23.47
28.81
25.51
56
14.45
Operating margin%
18.18
16.15
16.96
19.38
19.06
17.63
19.17
19.48
19.80
19.21
24.82
19.21
19.12
24
6.45
Net margin%
5.78
3.73
2.76
2.95
3.40
6.01
8.97
8.68
6.25
3.67
24.66
6.25
4.76
81
19.71
P/E ratio (avg)x
32.01
33.62
32.37
32.47
32.14
34.84
40.15
38.75
36.99
40.64
33.78
38.75
34.23
94
16.25
EV/EBITx
33.70
31.94
35.97
37.90
44.61
50.99
58.10
63.01
63.14
61.12
27.72
61.12
47.80
52
7.92
FCF yield (avg)%
28.96
30.23
32.95
33.68
34.82
34.19
32.53
32.08
34.56
33.28
27.50
33.28
33.12
43
4.63
FCF margin%
25.72
27.93
29.11
30.67
30.57
33.42
34.69
31.85
33.14
35.95
8.28
33.42
31.26
74
0.117
FCF / Net incomex
0.310
0.328
0.344
0.346
0.366
0.354
0.354
0.335
0.327
0.334
1.368
0.335
0.340
29
13.42
ROIC%
24.66
22.67
22.51
20.65
23.13
25.73
26.92
25.24
26.89
24.69
28.08
25.73
24.68
15
16.78
Return on equity%
24.14
26.15
28.42
31.08
29.90
31.06
33.59
34.27
32.09
33.32
13.73
33.32
31.07
69
19.37
Return on assets%
26.35
24.92
27.22
26.63
24.17
24.51
26.51
25.11
22.46
19.83
24.09
24.51
25.02
44
3.90
EPS$
8.13
7.89
8.05
7.82
7.65
8.22
7.50
8.19
8.51
7.86
4.01
0.56%
0.36%
—
9.72
EPS growth%
11.99
10.97
10.64
9.41
11.91
9.61
7.42
9.12
8.38
7.22
10.97
8.38
9.51
68
1.77
Bookvalue per sh$
5.21
5.56
6.02
6.09
5.46
5.14
5.37
4.79
4.90
4.73
8.06
(2.81%)
(1.92%)
—
5.35
FCF per share$
5.61
5.26
4.72
4.55
4.86
4.72
4.53
4.07
3.84
3.38
4.81
(7.04%)
(4.67%)
—
5.90
Dividend per sh$
4.39
4.27
4.29
4.25
4.13
4.71
4.62
4.91
5.51
5.62
4.43
6.36%
1.96%
—
22.49
Div yield (avg)%
9.09
11.47
11.15
8.34
9.55
8.39
9.27
7.02
7.91
10.25
11.11
8.39
9.18
63
8.79
Payout ratio%
7.95
8.84
9.70
9.09
6.77
4.73
4.90
7.75
7.42
5.32
3.17
5.32
7.59
75
15.13
Shares (diluted)M
15.69
14.34
15.64
16.13
17.82
18.04
16.01
14.81
15.72
15.94
15.02
(2.20%)
0.28%
92
6.17
Buyback yield%
4.41
1.98
4.98
5.28
3.95
5.62
5.28
7.49
5.17
5.43
23.04
5.43
5.22
15
1.648
D/E ratiox
0.651
0.641
0.704
0.805
0.912
0.880
0.860
0.887
0.892
0.976
1.459
0.887
0.870
72
53.06
Enterprise value$M
27.94
25.41
28.25
28.29
27.60
29.79
31.96
33.74
31.21
34.60
247.0
4.63%
1.06%
35
159.3
LT debt$M
156.2
158.4
162.9
172.9
177.9
179.7
163.8
164.9
173.3
184.6
180.7
0.74%
1.34%
33
Revenue
$432.5M
2.23%
1.00×
Cost of revenue
$185.9M
2.39%
1.02×
Operating expenses
$103.3M
2.12%
0.99×
Goodwill & intangibles
14.77%
Property and equipment
14.30%