40.32
Revenue$M
358.0
390.9
415.6
450.7
490.3
520.6
571.2
612.2
664.0
719.1
43.12
7.96%
7.98%
86
10.97
Revenue growth%
25.03
24.51
25.77
25.57
27.18
27.04
29.50
30.34
32.27
32.98
23.90
30.34
27.11
37
6.27
Gross margin%
17.03
16.76
16.52
18.48
16.04
17.49
19.81
17.81
16.17
17.87
24.17
17.81
17.26
28
22.33
Operating margin%
5.84
3.82
6.28
8.21
8.85
6.45
9.14
11.27
12.04
14.39
3.28
11.27
8.53
77
10.16
Net margin%
21.99
21.30
18.67
21.47
18.55
20.56
18.31
20.44
20.02
20.43
18.48
20.43
20.44
6
7.812
P/E ratio (avg)x
24.96
26.39
26.42
24.35
23.62
25.03
27.00
28.29
27.47
28.96
10.71
27.47
26.41
31
36.82
EV/EBITx
30.69
30.56
33.64
37.76
42.30
45.34
41.48
43.12
41.26
43.34
14.41
43.12
41.37
47
9.96
FCF yield (avg)%
4.77
6.24
6.94
4.23
5.90
5.39
7.35
7.83
9.00
8.58
8.26
7.83
6.59
18
15.59
FCF margin%
5.24
2.29
1.19
2.58
3.70
2.85
2.53
0.64
3.38
1.86
25.33
2.53
2.56
10
1.133
FCF / Net incomex
1.311
1.427
1.515
1.372
1.268
1.157
1.278
1.263
1.272
1.225
0.439
1.263
1.275
83
17.37
ROIC%
8.96
7.60
5.02
4.30
2.13
4.39
1.85
4.18
5.76
7.36
10.94
4.39
4.71
46
17.39
Return on equity%
28.12
29.98
29.31
30.34
28.42
30.84
30.69
33.44
32.12
31.55
7.96
31.55
30.52
6
5.20
Return on assets%
20.09
17.38
17.49
14.96
16.83
16.90
15.11
14.26
15.45
13.65
19.87
15.11
16.14
93
0.18
EPS$
0.34
0.33
0.30
0.30
0.31
0.33
0.33
0.32
0.31
0.32
0.20
0.56%
0.48%
—
13.66
EPS growth%
8.12
5.25
5.28
6.17
3.30
0.80
2.99
0.91
0.40
0.40
24.34
0.80
3.15
88
0.42
Bookvalue per sh$
0.34
0.37
0.39
0.38
0.37
0.35
0.38
0.35
0.34
0.35
0.40
(1.17%)
0.60%
—
0.12
FCF per share$
0.09
0.10
0.11
0.12
0.12
0.11
0.10
0.09
0.08
0.08
0.42
(8.26%)
(2.09%)
—
0.13
Dividend per sh$
0.28
0.31
0.33
0.31
0.28
0.30
0.33
0.35
0.36
0.39
0.20
7.35%
3.16%
—
17.06
Div yield (avg)%
9.16
7.39
8.34
7.33
5.98
3.89
6.38
4.73
6.37
7.85
12.59
6.37
6.85
47
18.04
Payout ratio%
0.98
3.82
0.98
2.02
0.40
0.40
3.29
3.46
1.62
2.81
9.67
2.81
1.82
22
1.111
Shares (diluted)B
1.013
1.134
1.243
1.386
1.446
1.627
1.594
1.574
1.698
1.731
1.089
3.66%
5.82%
59
13.89
Buyback yield%
18.10
16.09
17.15
16.29
19.21
20.54
17.89
14.89
12.80
14.89
15.43
14.89
16.72
64
1.397
D/E ratiox
0.824
0.894
0.987
1.086
0.989
0.961
1.053
0.953
0.975
0.978
1.339
0.975
0.976
20
309.5
Enterprise value$M
96.29
92.29
91.29
99.44
107.6
121.5
131.1
118.8
108.0
102.7
408.9
(0.92%)
1.07%
75
345.7
LT debt$M
618.3
584.8
606.0
695.4
708.4
737.3
811.3
823.9
792.2
903.4
417.1
4.98%
5.51%
43
Revenue
$719.1M
7.98%
1.00×
Cost of revenue
$435.5M
8.03%
1.00×
Operating expenses
$112.8M
7.93%
1.00×