61.77
Revenue$M
116.8
125.4
136.6
145.9
159.0
172.3
185.9
204.5
218.4
232.2
68.07
7.87%
7.72%
21
22.24
Revenue growth%
23.08
22.39
23.47
25.12
27.11
26.28
26.68
29.67
30.35
28.97
16.16
28.97
26.48
21
21.01
Gross margin%
30.30
30.16
30.86
28.69
30.43
29.35
32.15
33.18
31.70
34.37
11.45
32.15
30.64
54
15.25
Operating margin%
25.95
25.15
24.06
24.22
26.56
26.79
25.93
28.56
28.23
29.70
24.72
28.23
26.25
72
11.61
Net margin%
2.92
4.70
3.41
2.99
2.59
0.40
0.40
0.40
3.31
2.33
18.25
0.40
2.76
17
32.08
P/E ratio (avg)x
29.72
28.46
26.34
30.07
30.32
33.98
35.55
38.95
35.67
34.28
34.02
35.55
32.15
94
22.64
EV/EBITx
16.54
17.85
19.57
22.37
21.66
24.65
25.41
28.39
29.99
32.93
24.70
28.39
23.51
67
26.05
FCF yield (avg)%
26.51
27.20
29.18
30.64
32.90
31.90
29.31
27.57
27.63
25.43
29.29
27.63
28.41
25
11.23
FCF margin%
10.78
10.79
9.69
12.38
13.25
10.36
13.16
11.18
13.24
15.86
18.78
13.16
11.78
63
1.715
FCF / Net incomex
0.714
0.772
0.846
0.848
0.807
0.886
0.857
0.906
0.838
0.803
0.181
0.857
0.842
50
12.28
ROIC%
23.87
26.79
26.20
27.64
25.97
28.01
29.03
27.67
26.36
27.11
10.41
27.67
26.95
60
15.66
Return on equity%
26.40
24.05
22.86
23.07
26.06
24.81
21.89
23.61
23.20
22.60
3.66
23.20
23.41
67
22.55
Return on assets%
14.38
13.71
15.81
13.81
12.91
13.97
15.74
12.83
11.53
10.13
25.54
12.83
13.76
11
0.56
EPS$
2.24
2.06
2.12
2.25
2.13
2.35
2.46
2.28
2.04
2.04
0.63
(0.94%)
(1.87%)
—
29.27
EPS growth%
18.14
16.40
18.45
18.61
16.58
14.49
14.31
15.07
12.73
15.55
24.83
14.49
15.98
64
1.99
Bookvalue per sh$
0.31
0.26
0.24
0.24
0.24
0.21
0.18
0.17
0.16
0.13
1.86
(10.81%)
(8.26%)
—
1.26
FCF per share$
1.16
1.07
0.95
1.03
0.92
0.86
0.81
0.69
0.66
0.59
1.72
(8.59%)
(6.80%)
—
0.97
Dividend per sh$
1.58
1.67
1.66
1.78
2.09
2.17
2.17
2.40
2.43
2.71
1.34
5.29%
5.31%
—
27.22
Div yield (avg)%
24.58
25.49
24.33
25.53
26.85
26.20
27.52
29.06
31.75
29.64
19.92
29.06
26.53
93
25.88
Payout ratio%
14.14
14.83
17.42
14.59
14.86
12.26
12.99
15.97
15.97
18.80
19.97
15.97
14.84
69
65.62
Shares (diluted)M
59.24
66.09
70.49
79.28
75.85
82.31
73.44
82.52
86.67
91.59
66.81
3.84%
3.90%
20
12.37
Buyback yield%
9.42
7.56
10.46
8.92
10.43
12.20
11.69
11.71
9.61
6.92
5.06
11.69
10.02
93
0.853
D/E ratiox
0.656
0.700
0.765
0.705
0.742
0.787
0.781
0.787
0.736
0.779
0.206
0.781
0.754
84
76.52
Enterprise value$M
178.4
175.0
195.2
194.0
206.5
201.8
202.5
227.2
217.6
235.0
157.1
2.63%
2.87%
37
130.2
LT debt$M
93.33
105.9
112.4
118.9
131.6
133.7
148.3
156.7
169.1
193.5
21.52
8.02%
7.56%
45
Revenue
$232.2M
7.72%
1.00×
Cost of revenue
$162.6M
7.72%
1.00×
Operating expenses
$46.65M
8.11%
1.04×