267.1
Revenue$M
146.8
156.6
171.0
180.2
188.4
205.1
218.2
233.3
246.2
261.9
273.7
6.81%
6.54%
65
26.87
Revenue growth%
5.93
8.84
9.35
7.91
8.35
5.63
8.26
5.91
8.35
7.03
5.68
7.03
8.08
46
26.44
Gross margin%
12.70
14.86
12.77
10.59
10.37
11.80
13.23
14.10
14.54
14.46
29.28
14.10
13.00
46
18.16
Operating margin%
20.77
18.71
19.50
18.09
19.61
18.75
20.77
19.89
18.33
18.25
9.71
18.75
19.13
24
29.55
Net margin%
19.29
20.90
19.80
22.76
21.05
21.41
21.03
20.18
18.08
20.42
22.23
20.42
20.66
23
34.60
P/E ratio (avg)x
13.14
12.74
13.28
13.37
12.13
11.07
9.872
9.350
9.512
10.01
6.957
9.872
11.60
69
34.61
EV/EBITx
19.51
19.94
21.02
23.77
21.93
24.14
23.78
21.63
19.95
18.86
31.92
21.63
21.33
11
2.40
FCF yield (avg)%
14.53
13.98
12.90
13.52
16.28
16.53
16.18
13.73
16.05
14.85
24.34
16.05
14.69
34
17.38
FCF margin%
17.29
17.50
15.21
16.17
15.49
14.96
16.05
16.05
14.93
14.91
7.09
14.96
15.77
59
0.163
FCF / Net incomex
1.376
1.307
1.363
1.311
1.247
1.331
1.443
1.525
1.444
1.432
1.623
1.443
1.369
69
20.34
ROIC%
7.72
7.16
6.30
5.34
3.54
2.00
2.35
1.10
2.57
1.19
19.45
2.00
3.05
30
19.86
Return on equity%
28.21
29.31
31.15
31.00
29.04
27.81
25.43
24.28
22.32
25.20
4.06
25.20
28.01
84
18.57
Return on assets%
30.42
31.78
30.76
31.00
29.28
27.45
25.87
24.57
23.42
24.88
5.35
24.88
28.37
52
0.40
EPS$
0.44
0.51
0.57
0.55
0.55
0.62
0.57
0.56
0.53
0.54
0.44
(0.40%)
2.85%
—
20.96
EPS growth%
7.52
10.44
13.28
13.00
15.23
16.65
15.63
13.53
16.29
13.80
28.54
15.63
13.66
36
0.13
Bookvalue per sh$
0.33
0.30
0.29
0.28
0.30
0.28
0.29
0.29
0.30
0.29
0.53
(0.60%)
(2.34%)
—
0.58
FCF per share$
0.27
0.27
0.30
0.30
0.34
0.34
0.38
0.40
0.44
0.42
0.58
4.08%
5.90%
—
0.46
Dividend per sh$
0.53
0.52
0.55
0.58
0.57
0.57
0.61
0.64
0.62
0.60
0.45
1.10%
0.75%
—
21.79
Div yield (avg)%
3.38
3.69
6.68
8.27
8.38
6.45
5.25
4.01
6.87
7.66
29.20
6.45
6.57
38
4.44
Payout ratio%
14.27
11.67
13.69
16.65
16.71
15.09
16.78
15.82
17.61
19.39
10.58
16.78
16.24
17
0.371
Shares (diluted)B
0.499
0.555
0.592
0.626
0.705
0.817
0.814
0.801
0.946
1.108
0.372
9.46%
8.55%
91
13.57
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.54
1.92
15.66
0.40
0.40
37
1.158
D/E ratiox
1.866
2.207
2.154
2.565
2.987
3.547
3.825
4.186
4.472
4.845
0.108
4.186
3.267
61
46.47
Enterprise value$M
466.0
448.2
488.9
530.3
585.1
647.1
622.3
734.6
827.3
803.4
295.6
6.55%
6.86%
80
71.58
LT debt$M
34.20
35.76
36.93
39.32
37.96
40.95
42.19
39.08
39.46
42.17
128.5
2.13%
2.14%
17
Revenue
$261.9M
6.54%
1.00×
Cost of revenue
$183.3M
6.54%
1.00×
Operating expenses
$55.35M
7.11%
1.05×
Goodwill & intangibles
16.25%