480.9
Revenue$M
464.7
487.0
514.0
539.5
563.4
590.5
614.1
659.0
713.6
765.0
535.5
6.31%
5.56%
11
25.82
Revenue growth%
12.89
11.26
9.49
7.99
9.01
10.04
10.61
10.38
12.47
11.95
15.02
10.61
10.50
46
13.57
Gross margin%
24.58
26.63
26.50
25.55
28.46
28.50
26.88
26.39
25.32
26.85
12.36
26.85
26.56
68
7.22
Operating margin%
16.15
18.50
20.21
21.53
23.76
24.58
23.52
26.21
25.96
26.13
11.88
25.96
23.64
70
29.04
Net margin%
10.77
10.60
11.82
13.25
11.71
10.73
11.50
9.49
8.49
6.56
16.21
9.49
10.75
83
37.93
P/E ratio (avg)x
41.95
48.96
58.70
62.57
73.76
88.24
96.26
100.3
102.7
100.7
9.169
100.3
81.00
35
14.91
EV/EBITx
22.21
21.90
23.50
24.05
22.75
23.63
24.96
24.92
25.25
25.63
19.83
24.96
23.84
11
19.89
FCF yield (avg)%
3.96
5.98
6.18
5.94
4.82
2.22
0.40
3.28
3.89
3.90
8.13
3.28
3.93
88
19.92
FCF margin%
34.08
31.48
30.64
31.94
30.42
31.66
34.55
32.35
29.77
31.55
6.97
31.66
31.60
67
1.626
FCF / Net incomex
1.671
1.824
2.134
2.230
2.434
2.358
2.788
3.253
3.851
3.823
0.831
3.253
2.396
22
5.29
ROIC%
5.96
7.47
5.25
4.28
5.36
6.45
9.12
11.99
11.59
11.38
21.20
11.38
6.96
50
6.93
Return on equity%
3.78
4.30
6.15
8.99
7.47
4.78
6.44
6.96
8.98
6.69
12.33
6.69
6.56
18
10.63
Return on assets%
22.59
22.65
23.57
23.37
23.45
21.70
21.42
24.30
23.05
20.50
25.02
21.70
22.85
47
0.14
EPS$
0.11
0.12
0.12
0.12
0.12
0.12
0.10
0.09
0.09
0.10
0.16
(4.04%)
(1.98%)
—
19.66
EPS growth%
17.95
18.74
21.51
19.88
20.87
22.01
20.88
19.34
21.42
22.18
9.77
21.42
20.88
47
0.04
Bookvalue per sh$
0.04
0.04
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.11
(3.72%)
(2.45%)
—
0.13
FCF per share$
0.14
0.13
0.12
0.13
0.15
0.16
0.14
0.13
0.13
0.12
0.09
(3.94%)
(2.10%)
—
0.06
Dividend per sh$
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.12
10.72%
6.28%
—
8.24
Div yield (avg)%
28.00
27.54
30.12
29.08
26.14
24.33
22.10
22.56
25.11
26.69
19.76
24.33
26.42
74
3.26
Payout ratio%
5.52
7.44
5.96
3.00
4.80
2.47
5.31
2.85
5.14
4.40
4.88
4.40
4.97
11
2.070
Shares (diluted)B
2.411
2.603
2.479
2.724
2.682
2.656
2.757
2.996
2.774
2.790
2.095
0.80%
1.51%
79
10.56
Buyback yield%
11.53
11.70
10.61
7.72
5.95
6.33
4.00
4.39
5.37
3.35
3.64
4.39
6.14
43
1.525
D/E ratiox
1.205
1.133
1.051
1.115
1.098
1.140
1.072
0.998
1.107
1.025
1.735
1.072
1.103
69
543.2
Enterprise value$M
49.40
54.30
52.24
59.47
66.76
62.71
59.33
62.56
59.68
69.36
560.7
0.77%
3.03%
32
70.09
LT debt$M
98.62
107.4
125.1
137.1
159.5
176.9
177.7
177.9
178.5
186.2
157.5
3.14%
7.30%
7
Revenue
$765.0M
5.56%
1.00×
Cost of revenue
$385.5M
5.40%
0.99×
Operating expenses
$171.1M
5.63%
1.01×
Cash and investments
14.96%