41.44
Revenue$M
272.3
270.5
277.7
281.5
282.2
284.5
287.4
285.1
283.6
285.4
43.99
0.22%
0.61%
19
5.51
Revenue growth%
12.31
14.28
11.66
12.05
14.44
12.24
12.83
15.33
17.28
19.83
25.92
15.33
13.55
82
8.23
Gross margin%
10.36
9.76
10.27
8.50
7.07
6.98
8.43
9.34
8.18
7.55
17.45
8.18
8.47
62
2.97
Operating margin%
32.59
29.61
29.11
32.08
30.48
29.08
31.14
34.00
32.93
35.28
27.69
32.93
31.61
77
11.13
Net margin%
0.40
2.90
5.06
2.61
0.40
0.40
2.76
4.75
4.35
6.52
17.82
4.35
2.83
65
6.854
P/E ratio (avg)x
27.17
29.33
26.47
25.25
25.35
28.44
32.03
33.04
30.16
30.01
13.31
30.16
28.89
52
29.36
EV/EBITx
39.71
46.85
55.24
59.18
62.69
63.33
64.57
64.11
76.08
80.91
11.18
64.57
63.01
78
25.13
FCF yield (avg)%
28.54
27.73
26.91
26.27
24.61
22.44
22.30
20.53
23.02
24.60
14.99
22.44
24.61
82
10.74
FCF margin%
12.69
10.86
13.64
10.72
8.79
8.61
7.06
7.03
7.79
8.42
9.25
7.79
8.70
18
0.608
FCF / Net incomex
2.518
2.720
2.850
2.767
2.873
2.792
2.909
2.787
3.094
3.100
0.814
2.909
2.821
76
13.92
ROIC%
23.19
23.32
22.24
22.03
23.89
26.37
27.23
29.78
29.46
30.39
19.23
29.46
25.13
84
23.28
Return on equity%
7.77
7.36
4.60
4.82
5.39
6.33
3.83
0.96
0.40
0.40
3.29
0.96
4.71
47
24.03
Return on assets%
13.95
16.49
16.08
18.21
16.81
15.18
15.97
14.53
14.90
14.63
15.34
14.90
15.58
10
0.40
EPS$
1.35
1.41
1.51
1.42
1.27
1.33
1.35
1.50
1.59
1.70
0.43
6.00%
3.07%
—
20.36
EPS growth%
29.65
28.59
28.44
28.52
26.63
24.52
23.21
22.16
24.80
26.34
29.10
24.52
26.49
25
1.59
Bookvalue per sh$
3.31
3.30
3.88
4.09
4.46
4.46
5.06
5.78
5.82
6.21
1.85
6.86%
7.65%
—
1.24
FCF per share$
2.44
2.54
2.89
3.05
3.53
3.59
3.62
4.15
4.05
3.89
1.55
1.97%
5.66%
—
1.18
Dividend per sh$
0.29
0.29
0.29
0.30
0.30
0.32
0.34
0.32
0.34
0.38
1.98
4.81%
2.18%
—
17.37
Div yield (avg)%
1.99
0.56
1.57
0.40
0.40
0.40
0.45
0.40
3.33
4.70
19.06
0.45
0.50
55
25.40
Payout ratio%
9.30
12.03
12.04
11.41
13.15
15.37
16.92
19.07
18.16
17.81
2.63
17.81
14.26
18
96.87
Shares (diluted)M
133.4
142.6
129.0
130.0
141.6
144.9
161.8
167.2
172.8
192.8
102.0
6.36%
3.44%
77
18.91
Buyback yield%
2.69
0.40
0.40
0.40
1.81
3.25
3.62
0.87
0.40
0.40
27.91
0.87
0.64
33
0.873
D/E ratiox
1.226
1.341
1.566
1.506
1.488
1.680
1.929
1.966
2.054
2.429
0.527
1.966
1.623
94
35.31
Enterprise value$M
177.5
186.9
203.6
235.3
250.8
258.3
251.2
279.0
262.6
250.8
95.63
—
3.85%
41
118.3
LT debt$M
140.3
167.5
168.0
182.4
216.1
225.3
234.7
262.3
254.3
267.4
87.21
4.35%
7.19%
6
Revenue
$285.4M
0.61%
1.00×
Cost of revenue
$173.2M
1.13%
1.05×
Operating expenses
$46.69M
(0.24%)
0.92×