403.2
Revenue$M
398.8
411.4
438.2
473.4
491.0
523.5
558.1
592.8
612.7
657.7
438.9
6.02%
5.93%
58
25.79
Revenue growth%
30.41
27.90
28.18
29.99
32.04
33.29
30.37
31.20
32.85
34.83
19.48
32.85
30.80
51
18.35
Gross margin%
13.52
14.79
17.21
14.66
13.83
12.87
9.94
12.73
14.53
13.91
27.19
12.87
13.87
19
18.28
Operating margin%
14.77
12.47
11.97
12.41
12.68
11.01
12.76
12.47
15.40
15.49
28.13
12.76
12.58
84
17.78
Net margin%
8.08
6.68
6.00
3.77
1.84
0.40
0.40
0.40
2.81
1.08
2.97
0.40
2.32
55
14.90
P/E ratio (avg)x
10.52
11.18
10.80
10.36
11.06
12.19
13.60
14.03
13.25
13.28
32.40
13.28
11.69
55
21.77
EV/EBITx
10.52
12.08
13.80
13.93
14.47
13.34
15.05
17.34
18.07
16.64
37.25
16.64
14.20
16
17.61
FCF yield (avg)%
17.52
17.53
15.06
16.11
15.85
14.23
15.92
16.29
18.81
17.07
17.97
16.29
16.20
89
22.57
FCF margin%
8.88
9.77
12.41
10.93
10.20
9.26
8.12
6.37
6.27
6.80
18.57
6.80
9.07
76
0.510
FCF / Net incomex
1.117
0.998
1.017
1.050
0.935
0.927
0.850
0.864
0.763
0.758
0.451
0.850
0.931
67
6.06
ROIC%
16.91
15.07
17.48
15.44
16.30
18.95
16.23
16.03
15.77
15.46
2.46
16.03
16.13
18
9.26
Return on equity%
7.92
5.26
7.03
8.67
5.99
6.36
8.66
9.14
10.34
10.86
17.18
9.14
8.29
69
10.92
Return on assets%
4.16
2.01
2.07
0.40
0.40
0.40
1.85
1.17
4.02
2.02
16.09
1.85
1.93
11
0.21
EPS$
0.61
0.60
0.66
0.79
0.85
0.93
1.08
1.08
1.06
1.22
0.23
7.58%
7.69%
—
11.02
EPS growth%
9.79
8.50
9.77
8.75
8.49
5.77
5.15
5.76
7.14
8.75
29.24
5.77
8.50
83
0.30
Bookvalue per sh$
0.12
0.12
0.13
0.14
0.15
0.14
0.15
0.15
0.17
0.18
0.14
3.37%
3.54%
—
0.27
FCF per share$
0.50
0.59
0.57
0.64
0.67
0.76
0.72
0.83
0.90
0.94
0.08
6.92%
7.41%
—
0.11
Dividend per sh$
0.29
0.30
0.32
0.33
0.33
0.33
0.35
0.35
0.35
0.37
0.38
1.76%
2.45%
—
13.02
Div yield (avg)%
23.86
26.19
27.45
24.59
24.29
25.51
26.32
24.58
26.29
27.31
15.32
26.29
25.85
61
3.44
Payout ratio%
5.96
3.39
0.49
1.50
0.40
0.40
0.40
2.90
3.84
6.64
27.58
2.90
2.20
29
0.559
Shares (diluted)B
0.678
0.717
0.753
0.759
0.831
0.932
1.053
0.991
0.911
0.946
0.573
2.64%
4.20%
93
9.93
Buyback yield%
14.76
14.40
13.50
15.44
12.98
15.58
12.66
14.42
14.97
15.69
16.95
14.97
14.59
23
0.603
D/E ratiox
1.046
1.084
1.086
1.172
1.295
1.545
1.556
1.572
1.577
1.799
0.203
1.572
1.420
20
48.07
Enterprise value$M
425.0
398.4
416.2
385.2
398.1
399.9
371.0
397.7
375.3
342.6
281.8
(2.96%)
(1.23%)
59
524.3
LT debt$M
185.9
179.2
197.6
176.9
159.3
165.4
162.6
180.7
180.6
163.4
465.1
0.52%
(1.29%)
84
Revenue
$657.7M
5.93%
1.00×
Cost of revenue
$452.6M
6.19%
1.02×
Operating expenses
$82.55M
5.91%
1.00×
Goodwill & intangibles
16.52%