89.17
Revenue$M
235.1
236.6
240.1
237.9
242.0
246.6
246.6
241.4
241.4
237.3
97.74
(0.40%)
0.36%
18
3.06
Revenue growth%
19.03
19.46
18.18
18.66
18.34
18.28
20.71
19.78
20.09
19.94
17.45
19.94
19.24
7
10.46
Gross margin%
11.65
9.10
11.23
9.42
10.88
12.88
11.71
9.25
9.77
12.62
12.03
11.71
11.06
57
7.20
Operating margin%
29.48
30.97
28.63
31.32
32.45
34.02
33.82
35.95
36.00
33.37
11.27
34.02
32.91
48
16.88
Net margin%
9.95
12.17
10.62
11.11
12.45
10.04
8.05
8.82
10.87
13.03
10.08
10.04
10.75
59
20.57
P/E ratio (avg)x
29.99
32.09
31.41
27.55
24.41
22.09
23.28
23.38
24.27
25.08
27.82
23.38
24.74
27
19.64
EV/EBITx
40.30
39.81
45.86
46.87
46.12
44.38
42.13
46.51
45.04
52.21
18.84
45.04
45.45
11
18.55
FCF yield (avg)%
26.57
24.85
25.79
27.86
25.68
25.66
26.83
24.37
24.59
22.39
29.55
24.59
25.67
17
12.74
FCF margin%
8.03
10.62
8.27
5.76
3.92
4.19
3.98
0.99
3.41
2.85
8.68
3.41
4.09
79
0.264
FCF / Net incomex
0.345
0.352
0.338
0.332
0.357
0.333
0.371
0.397
0.377
0.374
0.341
0.374
0.355
94
18.30
ROIC%
10.95
8.92
7.25
9.85
11.69
13.79
12.99
15.19
17.06
19.41
6.48
15.19
12.34
71
13.02
Return on equity%
3.53
3.41
2.25
4.41
3.95
5.05
7.92
9.51
12.04
12.20
18.33
9.51
4.73
55
11.32
Return on assets%
13.69
10.97
10.29
9.52
9.71
10.47
7.86
9.44
9.02
9.31
16.55
9.31
9.62
62
2.74
EPS$
1.45
1.70
1.69
1.71
1.96
1.99
2.09
2.11
2.34
2.66
2.83
6.36%
7.41%
—
20.71
EPS growth%
32.13
33.12
33.45
30.96
33.28
33.73
36.26
34.35
31.63
33.04
22.66
33.73
33.20
9
0.85
Bookvalue per sh$
3.49
3.62
3.73
3.67
3.61
3.70
3.77
4.21
3.87
3.65
0.55
0.25%
0.47%
—
1.42
FCF per share$
1.05
0.93
0.88
0.88
0.84
0.77
0.69
0.76
0.70
0.74
2.31
(2.58%)
(2.40%)
—
2.72
Dividend per sh$
2.89
2.72
2.59
2.98
3.22
3.22
3.43
3.61
4.08
3.98
2.49
4.34%
4.35%
—
16.74
Div yield (avg)%
15.31
17.78
18.30
19.85
21.82
24.03
26.30
28.14
29.48
31.88
18.12
28.14
22.93
53
27.81
Payout ratio%
13.63
13.58
14.28
17.13
18.27
17.70
17.30
14.71
12.63
11.25
27.28
14.71
14.50
92
26.94
Shares (diluted)M
44.13
46.00
54.16
61.94
62.34
61.50
67.81
74.20
88.33
86.67
26.55
6.81%
7.92%
17
24.01
Buyback yield%
25.49
26.53
27.52
25.72
25.94
28.81
26.68
29.39
32.00
34.01
27.22
29.39
27.10
34
1.470
D/E ratiox
0.683
0.677
0.734
0.780
0.881
1.010
1.153
1.253
1.200
1.120
0.408
1.153
0.946
48
148.0
Enterprise value$M
60.92
67.86
67.06
74.90
82.93
93.16
98.88
104.2
98.38
113.5
171.4
6.47%
7.88%
9
62.77
LT debt$M
160.7
177.4
158.0
166.6
162.8
178.6
193.0
182.8
181.2
178.7
107.3
1.88%
(0.03%)
8
Revenue
$237.3M
0.36%
1.00×
Cost of revenue
$166.1M
0.36%
1.00×
Operating expenses
$52.56M
0.16%
0.98×