177.4
Revenue$M
126.5
132.5
143.8
155.5
165.6
177.9
194.5
209.3
224.2
237.4
181.5
7.47%
7.12%
50
9.98
Revenue growth%
12.79
13.36
12.37
15.30
16.14
17.84
14.88
16.41
17.26
16.72
10.17
16.72
15.72
56
12.96
Gross margin%
17.90
18.53
16.00
17.21
17.40
14.49
13.47
11.96
10.59
10.15
4.61
11.96
15.24
26
25.19
Operating margin%
9.26
9.67
9.54
10.93
8.91
10.09
10.84
8.32
5.87
4.74
20.79
8.32
9.40
63
12.04
Net margin%
13.49
12.26
14.76
11.97
13.60
12.45
12.06
14.07
16.53
17.08
25.70
14.07
13.55
24
35.78
P/E ratio (avg)x
37.80
36.25
39.19
44.38
49.89
47.73
46.99
47.84
52.50
53.39
32.00
47.84
47.36
56
19.56
EV/EBITx
17.57
18.29
18.38
20.01
21.80
23.44
25.90
27.49
28.69
26.48
11.12
26.48
22.62
54
18.78
FCF yield (avg)%
5.60
3.20
1.06
1.57
4.49
5.68
5.59
5.01
6.60
5.67
12.14
5.67
5.30
36
17.87
FCF margin%
21.84
19.42
22.16
23.89
26.40
29.37
26.42
26.08
24.43
24.23
16.59
26.08
24.33
27
0.230
FCF / Net incomex
1.718
1.699
1.667
1.698
1.881
2.002
1.858
2.107
2.298
2.334
1.606
2.107
1.870
59
14.54
ROIC%
26.82
29.39
29.77
31.60
28.68
26.31
25.71
25.24
24.73
23.97
24.96
25.24
26.56
40
7.81
Return on equity%
10.57
9.24
8.89
10.63
10.11
7.85
5.05
7.13
5.01
6.48
11.11
6.48
8.37
82
14.53
Return on assets%
14.60
16.44
14.15
16.22
14.18
14.47
13.65
15.12
15.09
12.47
19.37
14.47
14.53
6
0.10
EPS$
0.07
0.07
0.08
0.08
0.09
0.10
0.12
0.13
0.15
0.15
0.10
10.31%
9.32%
—
6.53
EPS growth%
12.88
12.67
15.18
14.71
14.97
13.27
15.62
13.89
14.24
14.30
29.15
14.24
14.27
88
0.19
Bookvalue per sh$
0.10
0.10
0.12
0.13
0.12
0.14
0.16
0.19
0.19
0.19
0.14
8.54%
6.93%
—
0.05
FCF per share$
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.08
0.08
0.10
3.27%
3.91%
—
0.13
Dividend per sh$
0.31
0.32
0.36
0.39
0.45
0.49
0.47
0.53
0.63
0.68
0.13
8.79%
9.76%
—
3.67
Div yield (avg)%
10.27
12.59
10.87
10.36
10.93
8.10
8.09
6.67
8.36
9.80
27.82
8.10
10.04
79
18.94
Payout ratio%
17.19
17.21
16.61
17.15
16.80
17.92
16.46
18.28
19.55
20.54
29.93
18.28
17.20
44
0.696
Shares (diluted)B
0.690
0.677
0.694
0.727
0.825
0.790
0.893
0.998
1.058
1.099
0.674
5.91%
3.94%
32
8.80
Buyback yield%
12.82
15.04
17.65
19.06
18.80
18.75
20.12
20.61
21.65
24.56
4.79
20.61
18.93
61
0.997
D/E ratiox
1.551
1.526
1.565
1.679
1.733
1.682
1.668
1.792
2.098
1.992
0.894
1.792
1.680
92
270.7
Enterprise value$M
36.89
34.72
34.13
30.63
33.30
32.96
32.85
34.14
31.91
32.84
203.5
(0.28%)
(1.89%)
49
19.63
LT debt$M
58.47
55.79
60.10
67.13
60.00
54.29
56.71
63.74
62.31
56.77
36.35
(1.10%)
(0.52%)
17
Revenue
$237.4M
7.12%
1.00×
Cost of revenue
$166.2M
7.12%
1.00×
Operating expenses
$33.05M
7.77%
1.06×
Goodwill & intangibles
15.98%
Spread over hurdle
(6.16%)