154.8
Revenue$M
208.4
220.7
231.5
248.8
265.7
275.8
295.1
317.1
333.4
349.6
164.6
5.65%
5.63%
70
9.75
Revenue growth%
5.20
5.88
4.02
1.76
0.44
0.51
0.40
0.59
0.40
0.79
20.87
0.51
0.69
41
22.21
Gross margin%
19.94
21.90
19.55
17.56
16.17
15.57
14.40
12.47
10.50
12.25
25.48
12.47
15.87
52
18.40
Operating margin%
0.40
0.40
0.40
0.40
1.79
0.89
0.66
0.40
1.80
4.27
3.29
0.89
0.53
51
16.08
Net margin%
18.20
16.61
14.40
14.46
15.63
15.44
16.29
15.86
16.65
18.52
9.86
16.29
16.07
49
37.67
P/E ratio (avg)x
30.30
33.58
30.30
31.91
29.98
27.31
25.27
24.76
25.43
25.28
24.02
25.28
28.65
17
10.49
EV/EBITx
18.78
17.33
17.09
16.15
16.69
17.40
15.47
16.27
17.66
15.70
11.86
16.27
16.89
11
25.31
FCF yield (avg)%
0.40
0.40
1.94
4.41
3.58
5.64
4.68
6.32
8.11
5.64
23.78
5.64
4.54
74
2.47
FCF margin%
7.76
5.18
2.75
3.39
4.44
1.91
3.75
2.67
0.40
0.40
20.43
1.91
3.07
88
1.071
FCF / Net incomex
1.085
1.225
1.236
1.322
1.328
1.509
1.632
1.528
1.657
1.747
0.759
1.632
1.419
40
7.71
ROIC%
18.07
18.26
20.95
22.76
21.98
20.45
18.57
16.65
14.09
15.47
10.14
16.65
18.41
53
20.68
Return on equity%
3.64
3.37
3.24
2.72
0.44
0.40
2.67
3.84
6.49
6.28
3.70
3.84
3.30
32
14.95
Return on assets%
20.84
21.02
19.18
16.91
19.55
17.57
15.81
13.22
13.57
12.03
14.56
13.57
17.24
8
2.40
EPS$
3.25
3.32
3.58
3.81
4.15
4.92
5.71
5.67
5.83
6.30
2.56
8.75%
7.48%
—
11.89
EPS growth%
20.58
22.46
21.78
21.20
23.78
24.12
23.38
23.53
25.57
23.73
19.79
23.73
23.46
6
7.52
Bookvalue per sh$
8.48
7.36
7.04
7.21
7.00
6.03
5.94
6.30
5.60
5.19
3.32
(5.78%)
(5.34%)
—
10.85
FCF per share$
3.07
2.94
2.91
3.05
3.29
3.26
3.31
3.21
2.77
2.85
8.10
(2.87%)
(0.08%)
—
4.98
Dividend per sh$
2.89
3.16
2.83
2.98
2.61
2.44
2.26
2.25
2.27
2.37
10.59
(1.90%)
(1.94%)
—
29.28
Div yield (avg)%
19.27
17.98
17.49
15.50
17.14
14.57
12.73
13.26
15.66
14.80
23.06
14.57
15.58
67
9.14
Payout ratio%
4.80
5.25
6.40
5.68
7.24
4.61
3.61
2.84
3.57
3.37
21.51
3.57
4.70
37
59.08
Shares (diluted)M
85.57
83.28
85.68
92.21
88.30
87.61
90.64
91.13
97.85
105.5
58.19
3.62%
2.77%
26
8.79
Buyback yield%
11.34
9.76
10.33
13.12
15.20
16.81
14.34
14.63
15.30
14.33
15.99
14.63
14.34
11
1.644
D/E ratiox
0.471
0.455
0.409
0.404
0.376
0.327
0.288
0.290
0.292
0.306
1.558
0.292
0.351
17
81.61
Enterprise value$M
179.4
168.4
173.0
183.0
181.4
194.1
204.7
204.8
210.8
209.8
166.8
2.95%
1.10%
35
167.5
LT debt$M
168.1
171.3
166.7
190.9
174.2
178.4
165.0
188.1
214.6
204.3
18.90
3.24%
2.75%
95
Revenue
$349.6M
5.63%
1.00×
Cost of revenue
$175.1M
5.50%
0.99×
Operating expenses
$73.52M
5.77%
1.01×
Goodwill & intangibles
15.12%