143.5
Revenue$M
78.23
80.62
85.56
90.05
93.00
96.58
101.0
103.7
108.3
111.9
148.6
3.78%
4.10%
40
16.68
Revenue growth%
16.39
15.57
14.66
14.21
11.66
13.26
14.81
15.31
16.10
14.85
20.06
14.85
14.83
22
3.62
Gross margin%
18.73
17.36
18.41
20.03
22.57
22.50
21.01
18.67
16.31
16.35
20.30
18.67
18.70
34
26.39
Operating margin%
6.14
4.87
4.97
7.31
4.41
2.50
2.59
1.43
3.99
2.23
29.21
2.50
4.20
69
16.85
Net margin%
19.07
17.11
17.07
16.46
18.76
16.81
18.55
16.23
17.35
14.43
23.15
16.81
17.09
33
14.66
P/E ratio (avg)x
35.11
40.24
40.56
47.35
49.43
54.85
52.72
56.46
53.43
56.23
16.77
54.85
51.08
62
18.75
EV/EBITx
12.86
11.52
10.60
11.26
11.93
13.28
14.75
14.43
13.21
14.48
13.88
14.43
13.04
51
13.38
FCF yield (avg)%
33.00
33.91
32.69
33.91
33.70
35.29
32.53
35.28
36.86
36.98
10.24
35.29
33.91
33
10.77
FCF margin%
15.65
12.98
15.90
18.70
18.10
17.76
19.35
20.83
22.25
23.66
20.45
20.83
18.40
34
0.851
FCF / Net incomex
0.278
0.271
0.257
0.247
0.244
0.236
0.223
0.202
0.189
0.171
1.530
0.202
0.240
88
18.46
ROIC%
22.85
22.37
21.42
21.14
21.73
22.86
23.14
22.38
20.06
21.48
17.39
22.38
22.05
70
5.30
Return on equity%
24.02
24.02
23.80
24.57
25.50
23.03
22.20
21.47
19.31
17.82
11.01
21.47
23.42
73
21.54
Return on assets%
10.09
9.37
9.24
8.48
9.53
7.99
6.11
8.05
10.25
10.66
17.65
8.05
9.31
15
1.43
EPS$
2.43
2.38
2.69
2.82
3.19
3.14
3.15
3.29
3.27
3.27
1.51
0.49%
3.72%
—
14.02
EPS growth%
21.95
21.95
24.46
25.98
24.33
26.81
26.68
29.54
31.73
29.32
16.76
29.32
26.33
31
1.92
Bookvalue per sh$
1.12
1.17
1.12
1.05
1.05
1.09
1.10
1.02
1.04
1.15
0.63
1.77%
0.86%
—
0.59
FCF per share$
1.65
1.76
1.94
2.29
2.73
2.90
3.38
3.68
4.25
4.45
1.88
10.28%
10.21%
—
1.96
Dividend per sh$
1.11
1.12
1.15
1.03
0.93
0.95
0.95
0.92
0.85
0.90
1.71
(0.68%)
(2.30%)
—
16.95
Div yield (avg)%
6.98
4.53
6.76
9.44
9.36
9.94
10.06
10.95
13.47
14.12
14.24
10.95
9.69
46
20.42
Payout ratio%
27.50
29.36
29.22
29.94
30.84
30.22
32.33
30.41
31.10
32.74
14.48
31.10
30.31
12
67.99
Shares (diluted)M
51.79
57.24
58.95
60.97
56.68
56.25
53.89
58.82
54.03
51.69
70.85
(1.83%)
(0.41%)
12
8.47
Buyback yield%
8.35
8.30
7.75
6.42
4.27
4.27
6.79
4.66
3.11
2.14
28.76
4.27
5.54
84
0.627
D/E ratiox
1.679
1.835
1.802
1.881
2.000
2.136
2.400
2.782
2.973
2.951
1.732
2.782
2.068
7
53.28
Enterprise value$M
77.13
75.70
74.22
67.99
70.28
73.40
73.44
84.18
95.32
102.6
6.744
7.85%
3.68%
49
30.84
LT debt$M
35.33
36.58
39.71
44.00
46.45
50.76
52.95
48.82
49.68
48.35
109.5
0.80%
4.07%
79
Revenue
$111.9M
4.10%
1.00×
Cost of revenue
$49.14M
4.35%
1.02×
Operating expenses
$26.18M
3.75%
0.97×
Spread over hurdle
11.93%