5.342
Revenue$M
112.9
118.5
121.7
124.5
129.9
134.0
136.2
137.5
141.8
145.9
5.895
2.35%
2.98%
62
21.69
Revenue growth%
27.58
25.67
27.24
24.57
26.83
27.94
27.26
27.78
30.45
31.35
13.95
27.94
27.42
53
29.88
Gross margin%
9.91
12.06
14.29
13.00
14.08
12.87
13.22
14.85
16.11
16.07
13.04
14.85
13.65
93
22.76
Operating margin%
21.03
22.13
20.09
18.41
16.72
17.35
17.02
19.48
16.51
14.78
21.02
17.02
17.88
77
12.91
Net margin%
24.93
26.30
27.24
26.68
26.60
24.68
26.36
27.53
24.57
26.48
3.62
26.36
26.42
53
19.22
P/E ratio (avg)x
46.95
52.93
62.38
59.37
58.44
63.63
68.19
71.28
73.73
73.49
33.97
71.28
63.01
73
31.78
EV/EBITx
7.598
7.147
7.520
7.210
6.467
6.811
6.220
5.579
5.034
4.883
19.65
5.579
6.639
36
8.29
FCF yield (avg)%
12.15
9.33
7.15
5.93
3.15
5.89
6.42
6.68
8.10
6.13
11.22
6.42
6.55
12
7.78
FCF margin%
26.46
25.55
25.47
24.40
25.00
25.42
28.30
31.17
28.52
25.82
28.14
28.30
25.69
49
0.311
FCF / Net incomex
1.816
1.941
1.867
2.111
2.394
2.495
2.335
2.361
2.468
2.446
1.766
2.446
2.348
9
25.57
ROIC%
18.42
16.03
13.24
15.14
18.12
20.62
18.79
20.09
20.19
19.18
9.91
20.09
18.60
28
12.55
Return on equity%
20.72
21.76
20.48
23.46
25.52
28.07
26.64
25.25
24.21
21.33
26.30
25.25
23.83
52
19.38
Return on assets%
36.37
35.13
36.68
38.50
39.70
40.68
41.80
42.87
41.82
41.56
27.49
41.80
40.19
30
0.65
EPS$
0.78
0.79
0.80
0.88
1.01
1.00
1.10
1.05
1.03
1.01
0.72
0.16%
4.30%
—
21.63
EPS growth%
23.61
22.52
20.51
20.92
21.91
22.70
22.67
20.72
22.19
24.69
13.88
22.67
22.36
80
0.93
Bookvalue per sh$
0.32
0.33
0.35
0.31
0.31
0.33
0.36
0.32
0.35
0.31
0.62
0.32%
0.52%
—
0.97
FCF per share$
0.55
0.54
0.57
0.54
0.49
0.54
0.61
0.68
0.63
0.70
1.11
7.44%
3.35%
—
0.34
Dividend per sh$
0.57
0.65
0.69
0.67
0.67
0.66
0.61
0.57
0.64
0.60
0.52
(1.97%)
1.04%
—
3.31
Div yield (avg)%
3.88
5.45
7.61
8.21
6.56
4.22
1.95
0.40
0.40
0.40
3.05
0.40
4.05
33
13.38
Payout ratio%
18.21
15.30
15.98
14.11
13.72
12.40
13.07
11.89
9.70
12.29
26.48
12.29
13.39
52
74.28
Shares (diluted)M
85.62
88.86
81.42
81.08
77.27
85.33
86.87
97.19
93.05
94.59
72.06
4.13%
1.86%
5
16.96
Buyback yield%
22.31
21.98
20.27
22.55
21.88
21.85
22.09
19.33
17.71
20.03
8.16
20.03
21.87
29
1.606
D/E ratiox
0.737
0.699
0.705
0.688
0.712
0.713
0.682
0.624
0.555
0.533
0.149
0.624
0.693
89
122.8
Enterprise value$M
118.7
114.0
116.5
115.6
134.6
160.2
163.5
161.8
191.8
222.5
25.10
10.57%
6.73%
79
103.5
LT debt$M
132.8
137.2
134.5
157.6
183.0
201.9
188.4
209.6
243.0
231.5
83.81
4.82%
6.49%
79
Revenue
$145.9M
2.98%
1.00×
Cost of revenue
$87.54M
3.13%
1.01×
Operating expenses
$18.81M
3.28%
1.03×