172.2
Revenue$M
234.5
233.7
234.0
233.4
235.3
240.5
244.5
242.4
248.1
252.1
177.6
1.39%
0.81%
5
24.97
Revenue growth%
8.83
7.22
7.31
9.56
10.52
12.14
9.43
7.12
9.36
7.25
15.13
9.36
9.10
89
7.43
Gross margin%
5.70
4.16
5.86
3.23
3.54
2.28
5.06
7.16
8.17
5.82
6.50
5.82
5.38
10
2.90
Operating margin%
13.50
14.78
11.87
9.13
9.92
8.86
7.70
9.40
10.87
12.92
16.58
9.40
10.39
61
18.38
Net margin%
5.38
5.87
4.08
2.48
4.31
4.39
1.50
0.40
0.40
0.40
18.35
0.40
3.28
37
18.90
P/E ratio (avg)x
7.881
8.111
7.853
8.743
9.699
9.507
10.64
9.872
10.25
11.18
19.22
10.25
9.603
45
18.37
EV/EBITx
8.563
8.118
8.706
8.850
7.496
7.126
6.784
6.164
6.061
5.487
23.90
6.164
7.311
27
10.56
FCF yield (avg)%
9.02
7.38
5.15
5.22
7.42
7.58
7.57
6.69
8.11
10.84
4.65
7.58
7.50
55
4.44
FCF margin%
10.24
11.42
11.53
13.65
15.30
12.43
13.23
15.86
14.50
14.17
22.56
14.17
13.44
11
1.658
FCF / Net incomex
0.957
0.968
0.949
0.937
0.876
0.912
0.925
0.881
0.975
1.036
1.440
0.925
0.943
43
17.71
ROIC%
17.40
18.83
17.25
19.72
17.25
18.29
18.48
16.86
16.52
16.56
14.25
16.86
17.33
40
8.88
Return on equity%
15.95
17.88
18.28
16.72
14.42
13.24
11.71
12.57
12.13
13.00
12.49
12.57
13.83
44
4.22
Return on assets%
15.63
15.33
15.38
13.08
14.29
11.36
10.28
12.86
10.87
9.23
9.94
10.87
12.97
25
0.79
EPS$
3.81
3.86
3.94
4.40
4.88
5.22
5.73
6.46
7.22
8.12
0.82
10.73%
9.30%
—
18.45
EPS growth%
28.51
26.87
27.30
27.13
24.20
22.70
23.16
21.50
23.56
25.77
16.32
23.16
24.98
93
0.37
Bookvalue per sh$
0.69
0.60
0.58
0.60
0.53
0.56
0.60
0.55
0.50
0.53
2.29
(0.26%)
(2.37%)
—
0.88
FCF per share$
2.34
2.58
2.39
2.48
2.73
2.48
2.47
2.27
2.40
2.44
1.40
(2.20%)
0.12%
—
1.77
Dividend per sh$
1.87
2.07
2.31
2.59
2.91
3.00
2.90
3.13
3.61
3.69
1.65
4.87%
7.39%
—
26.13
Div yield (avg)%
8.89
6.35
4.18
1.38
2.52
0.63
1.31
4.11
6.45
5.05
9.24
4.11
4.14
58
15.85
Payout ratio%
15.12
16.70
17.64
20.34
18.00
16.07
18.26
16.01
16.25
18.30
11.94
16.25
17.17
17
27.96
Shares (diluted)M
29.18
29.95
30.16
31.15
32.72
31.40
33.37
32.74
29.90
26.37
29.05
(4.22%)
(0.80%)
59
16.95
Buyback yield%
19.53
18.60
15.82
14.86
14.55
17.32
14.53
16.44
15.46
12.82
10.94
15.46
15.64
77
1.304
D/E ratiox
1.811
1.617
1.768
1.758
1.639
1.713
1.592
1.720
1.826
1.923
0.162
1.720
1.739
40
82.28
Enterprise value$M
199.0
208.6
201.1
197.2
215.3
233.3
243.6
214.2
202.0
221.4
8.553
0.56%
0.85%
53
135.8
LT debt$M
93.08
85.36
91.83
96.03
88.38
80.74
84.70
90.90
93.00
86.64
39.79
(0.40%)
(1.66%)
28
Revenue
$252.1M
0.81%
1.00×
Cost of revenue
$138.3M
1.01%
1.02×
Operating expenses
$38.26M
1.12%
1.03×
Property and equipment
18.51%