483.6
Revenue$M
677.4
690.7
699.3
708.9
723.8
745.6
743.2
767.6
789.7
781.0
540.5
1.53%
1.58%
43
13.41
Revenue growth%
5.89
5.44
2.66
0.57
0.40
0.40
0.61
1.10
2.48
3.99
18.63
1.10
1.79
87
13.66
Gross margin%
16.09
18.72
21.48
23.50
23.10
21.22
19.68
19.39
18.56
17.44
16.88
19.39
19.53
56
18.11
Operating margin%
18.80
18.50
20.52
20.06
19.56
19.04
17.31
15.68
15.87
17.16
21.77
17.16
18.65
64
17.42
Net margin%
11.44
13.25
11.36
8.71
6.80
9.33
9.03
8.11
5.80
3.23
28.55
8.11
8.87
75
30.38
P/E ratio (avg)x
7.732
7.844
7.685
7.180
8.037
8.386
8.204
8.381
8.976
8.567
27.95
8.386
8.120
12
28.40
EV/EBITx
46.80
54.75
52.56
49.99
56.45
60.20
58.15
67.28
74.89
80.38
6.465
67.28
57.30
49
8.47
FCF yield (avg)%
32.05
30.90
32.98
35.77
37.37
35.58
36.54
34.66
34.85
33.93
28.69
34.85
34.76
91
6.68
FCF margin%
14.04
16.96
14.91
15.97
16.36
13.98
11.17
13.78
13.47
14.44
26.00
13.78
14.24
66
1.501
FCF / Net incomex
0.808
0.808
0.858
0.887
1.038
1.041
1.024
1.175
1.159
1.314
0.635
1.159
1.031
28
20.34
ROIC%
23.14
23.36
26.32
26.38
29.18
27.45
25.35
25.58
23.58
23.21
24.00
25.35
25.46
34
15.45
Return on equity%
15.85
14.36
12.60
9.81
8.39
6.55
4.77
4.37
3.92
5.89
20.55
4.77
7.47
84
28.95
Return on assets%
1.55
2.29
2.22
4.03
4.42
3.21
1.82
0.40
0.40
0.40
11.65
0.40
2.02
55
0.03
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
3.22%
1.97%
—
3.09
EPS growth%
0.40
2.61
3.31
3.95
5.34
3.97
4.51
5.77
7.97
7.49
20.28
5.77
4.24
18
0.01
Bookvalue per sh$
0.05
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.07
0.06
0.01
1.33%
3.12%
—
0.02
FCF per share$
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.04
7.80%
10.39%
—
0.02
Dividend per sh$
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.01
0.22%
0.80%
—
2.70
Div yield (avg)%
25.74
26.40
27.87
27.75
28.24
26.24
28.16
27.97
30.62
32.30
15.89
28.16
27.92
19
28.77
Payout ratio%
6.73
9.37
9.32
12.13
10.71
10.37
8.93
8.66
11.59
13.44
27.80
10.37
9.87
27
5.060
Shares (diluted)B
4.808
4.440
4.125
4.167
4.129
4.444
4.441
4.179
4.247
4.311
5.147
0.87%
(1.95%)
78
23.82
Buyback yield%
3.72
5.06
3.92
5.35
4.39
2.19
4.24
5.91
3.68
2.36
7.34
3.68
4.08
58
1.254
D/E ratiox
2.413
2.422
2.503
2.644
3.044
3.474
3.466
4.164
4.960
5.358
0.310
4.164
3.255
87
152.5
Enterprise value$M
291.5
309.1
292.6
284.9
273.4
318.6
333.1
382.3
436.8
512.4
249.3
13.38%
6.12%
65
398.7
LT debt$M
202.5
225.4
251.3
237.0
246.3
282.7
300.9
300.5
305.7
309.8
483.1
4.69%
4.38%
35
Revenue
$781.0M
1.58%
1.00×
Cost of revenue
$385.6M
1.34%
0.98×
Operating expenses
$166.6M
1.85%
1.03×
Goodwill & intangibles
13.09%
Spread over hurdle
67.94%