416.9
Revenue$M
323.9
344.2
371.4
395.5
427.9
466.8
502.2
553.1
596.7
641.7
434.5
8.44%
8.07%
85
9.32
Revenue growth%
19.47
21.17
20.39
19.05
17.57
14.78
14.41
14.50
14.66
16.80
24.66
14.66
17.19
51
9.74
Gross margin%
11.06
12.60
15.51
14.83
16.38
16.44
15.04
15.62
16.90
16.73
18.20
16.44
15.56
26
9.45
Operating margin%
10.09
11.27
10.40
12.75
11.76
10.68
12.84
15.49
13.30
12.28
21.01
12.84
12.02
31
2.27
Net margin%
12.43
12.40
14.25
13.18
14.67
14.17
15.17
17.48
17.71
16.77
20.02
16.77
14.46
15
33.25
P/E ratio (avg)x
9.335
8.702
8.365
8.029
7.662
6.939
6.683
6.245
5.389
5.266
24.50
6.245
7.300
69
15.78
EV/EBITx
36.92
39.34
46.25
51.04
54.22
64.20
64.89
77.42
87.59
89.38
8.233
77.42
59.21
85
26.61
FCF yield (avg)%
6.33
7.92
8.72
9.93
9.80
9.89
9.01
9.55
12.49
12.76
24.01
9.89
9.67
11
8.76
FCF margin%
6.45
6.29
5.02
5.71
3.25
6.13
3.18
5.50
7.75
9.41
10.34
6.13
5.92
58
1.202
FCF / Net incomex
1.055
1.069
1.108
1.255
1.340
1.590
1.522
1.621
1.586
1.545
0.186
1.586
1.431
63
17.52
ROIC%
23.01
24.25
22.78
24.10
25.57
27.17
25.24
28.03
26.75
24.87
18.92
26.75
25.06
70
19.37
Return on equity%
26.60
27.84
29.89
31.99
34.43
34.25
34.24
34.05
34.61
34.11
9.80
34.24
34.08
25
24.74
Return on assets%
31.39
30.41
29.62
27.36
24.98
23.06
24.12
23.57
25.78
26.84
11.08
24.12
26.31
75
0.48
EPS$
0.50
0.56
0.63
0.59
0.64
0.64
0.73
0.67
0.70
0.66
0.49
0.63%
2.06%
—
2.07
EPS growth%
20.60
22.30
25.02
25.50
23.43
22.02
19.06
20.16
22.39
24.83
17.47
22.02
22.34
52
0.20
Bookvalue per sh$
0.13
0.11
0.10
0.10
0.10
0.09
0.09
0.09
0.08
0.08
0.22
(4.72%)
(5.77%)
—
0.36
FCF per share$
0.56
0.58
0.57
0.64
0.69
0.66
0.72
0.78
0.85
0.90
0.35
5.57%
6.03%
—
0.39
Dividend per sh$
0.18
0.18
0.21
0.21
0.23
0.23
0.25
0.30
0.34
0.32
0.28
7.45%
7.28%
—
25.22
Div yield (avg)%
21.71
24.29
25.25
22.90
21.02
21.71
19.58
20.40
19.55
18.93
23.56
19.58
21.36
9
12.66
Payout ratio%
29.65
28.13
28.39
30.28
31.67
30.83
33.61
34.00
36.86
37.58
4.72
34.00
31.25
25
347.7
Shares (diluted)M
407.4
413.3
418.0
409.9
459.8
534.8
589.3
575.8
549.2
524.9
354.6
2.69%
1.80%
69
24.65
Buyback yield%
20.51
21.74
19.79
19.99
22.60
21.82
24.09
26.38
26.38
24.09
10.66
24.09
22.21
43
1.076
D/E ratiox
2.002
2.323
2.681
2.903
3.323
3.221
3.770
4.068
4.370
4.921
0.768
4.068
3.272
73
39.94
Enterprise value$M
448.3
459.6
459.3
490.7
490.1
557.0
526.9
570.6
549.1
582.2
331.2
3.50%
2.97%
72
118.1
LT debt$M
37.98
38.81
40.28
48.37
53.40
59.36
62.48
63.33
62.81
69.37
81.74
5.38%
7.71%
85
Revenue
$641.7M
8.07%
1.00×
Cost of revenue
$319.2M
8.42%
1.03×
Operating expenses
$137.8M
7.64%
0.96×
Cash and investments
16.28%