54.97
Revenue$M
72.16
77.70
81.32
87.22
91.92
98.84
103.9
109.5
115.4
123.9
56.48
6.14%
6.15%
83
10.54
Revenue growth%
16.50
18.13
19.39
16.80
17.42
15.57
12.79
14.16
16.93
18.10
5.39
15.57
16.87
29
4.19
Gross margin%
6.27
7.62
10.45
11.17
13.75
11.05
12.06
12.22
14.73
14.49
12.85
12.22
11.62
65
26.85
Operating margin%
17.88
17.56
15.11
15.20
12.72
11.73
14.03
16.92
16.80
14.06
17.34
14.06
15.16
6
4.35
Net margin%
0.40
3.06
5.60
3.02
2.93
5.72
6.84
7.09
7.16
4.59
7.50
6.84
5.09
32
33.16
P/E ratio (avg)x
49.77
56.22
52.83
59.67
57.29
65.42
65.11
73.70
78.04
86.10
21.03
73.70
62.39
7
32.97
EV/EBITx
50.85
55.18
56.11
65.74
78.14
88.19
88.62
101.0
112.6
128.6
15.50
101.0
83.16
75
29.80
FCF yield (avg)%
7.46
4.87
4.79
2.29
2.45
3.41
6.31
9.29
11.66
10.26
7.55
9.29
5.59
71
20.40
FCF margin%
24.58
26.06
27.02
26.32
27.34
27.35
28.04
29.77
27.86
29.75
13.22
28.04
27.35
55
0.236
FCF / Net incomex
0.605
0.626
0.605
0.620
0.686
0.779
0.772
0.770
0.749
0.747
0.253
0.770
0.717
69
7.62
ROIC%
18.94
16.47
18.48
15.75
17.44
19.66
18.39
20.58
21.51
22.47
3.96
20.58
18.71
49
29.91
Return on equity%
12.26
9.84
11.56
9.34
11.59
9.08
6.81
7.38
6.27
5.21
7.25
6.81
9.21
6
2.73
Return on assets%
8.29
10.02
12.14
13.09
12.90
13.66
12.05
13.47
13.55
10.66
22.06
13.47
12.52
59
0.25
EPS$
0.61
0.58
0.68
0.72
0.81
0.76
0.72
0.81
0.77
0.90
0.28
2.04%
3.39%
—
26.09
EPS growth%
12.71
10.68
12.45
9.78
7.18
5.18
5.45
6.85
4.54
6.22
16.96
5.45
7.01
63
0.37
Bookvalue per sh$
0.69
0.66
0.63
0.63
0.67
0.69
0.68
0.64
0.61
0.67
0.57
0.12%
0.39%
—
0.22
FCF per share$
0.28
0.27
0.28
0.32
0.31
0.30
0.35
0.40
0.45
0.45
0.21
7.54%
5.12%
—
0.64
Dividend per sh$
0.71
0.78
0.86
0.86
0.87
0.79
0.72
0.71
0.67
0.61
0.21
(6.72%)
(0.78%)
—
15.23
Div yield (avg)%
4.84
4.26
7.05
9.81
10.59
8.22
10.00
9.66
10.85
12.73
21.62
10.00
9.74
61
21.07
Payout ratio%
30.39
28.38
28.63
31.15
29.53
28.38
28.26
26.91
25.57
23.72
28.91
26.91
28.38
55
112.5
Shares (diluted)M
95.82
101.4
112.9
111.8
121.5
127.6
122.6
121.5
131.4
134.9
111.4
2.11%
3.65%
71
29.77
Buyback yield%
17.52
17.45
15.31
16.45
16.68
15.95
14.28
16.56
14.60
14.35
8.07
14.60
16.20
23
0.534
D/E ratiox
1.177
1.274
1.331
1.145
1.072
1.125
1.108
1.069
0.925
0.877
1.166
1.069
1.117
69
102.9
Enterprise value$M
70.03
68.63
81.44
92.79
100.4
110.1
111.4
115.7
134.0
160.9
17.21
9.90%
9.61%
57
78.51
LT debt$M
25.32
25.90
27.94
28.84
28.49
26.89
27.53
31.13
28.97
29.76
113.9
0.88%
1.80%
52
Revenue
$123.9M
6.15%
1.00×
Cost of revenue
$86.70M
6.15%
1.00×
Operating expenses
$21.39M
5.57%
0.95×
Goodwill & intangibles
18.13%
Spread over hurdle
(5.80%)