23.46
Revenue$M
633.6
641.7
637.3
643.8
645.0
644.7
636.2
652.4
657.7
653.8
26.08
0.27%
0.50%
57
7.88
Revenue growth%
12.20
11.27
9.67
9.76
7.10
8.47
9.75
9.62
7.16
5.64
8.58
8.47
9.65
55
25.23
Gross margin%
17.27
18.61
21.21
18.53
19.10
20.13
18.89
18.03
20.53
17.57
6.57
18.89
18.75
30
14.99
Operating margin%
18.55
21.39
19.90
18.13
20.98
23.27
21.42
23.59
24.41
26.21
25.65
23.59
21.40
14
28.69
Net margin%
1.70
4.50
3.92
2.36
4.51
1.98
4.16
2.03
0.40
2.70
2.74
2.03
2.53
42
26.26
P/E ratio (avg)x
9.281
9.946
8.647
8.946
9.584
8.492
8.544
7.913
7.258
6.400
33.05
7.913
8.595
14
20.55
EV/EBITx
42.74
41.98
44.60
50.66
49.52
52.33
48.55
44.51
49.77
48.60
26.93
48.60
48.58
55
24.05
FCF yield (avg)%
5.46
4.07
5.29
5.72
4.86
5.75
7.96
6.28
8.01
6.96
27.03
6.96
5.73
75
28.27
FCF margin%
31.52
32.54
35.50
32.86
30.25
28.48
27.85
25.95
26.43
26.79
10.17
26.79
29.37
67
0.139
FCF / Net incomex
2.236
2.459
2.756
3.035
3.348
3.229
3.156
3.167
3.407
3.448
0.960
3.229
3.162
80
4.52
ROIC%
32.07
34.45
33.14
30.82
32.56
33.85
35.96
35.61
36.69
39.38
29.79
35.96
34.15
26
21.41
Return on equity%
22.73
23.35
21.39
21.44
21.04
19.15
17.39
16.40
13.78
15.56
11.38
16.40
20.10
36
21.13
Return on assets%
24.66
26.15
25.16
24.87
25.96
25.42
26.02
25.28
24.78
24.64
4.23
25.28
25.22
50
0.32
EPS$
0.08
0.09
0.09
0.08
0.09
0.11
0.10
0.09
0.09
0.09
0.33
(0.68%)
0.86%
—
3.39
EPS growth%
9.96
7.59
8.53
6.88
6.18
6.70
3.76
6.48
6.49
4.56
5.06
6.48
6.60
47
0.33
Bookvalue per sh$
0.21
0.20
0.23
0.26
0.29
0.34
0.36
0.40
0.39
0.43
0.10
7.86%
8.60%
—
0.21
FCF per share$
0.36
0.37
0.38
0.39
0.45
0.44
0.49
0.55
0.56
0.64
0.19
7.32%
5.67%
—
0.18
Dividend per sh$
0.31
0.33
0.33
0.34
0.31
0.28
0.28
0.25
0.25
0.21
0.07
(6.98%)
(3.69%)
—
12.65
Div yield (avg)%
3.50
1.71
3.50
6.08
3.24
4.89
5.77
5.09
5.05
6.63
25.93
5.09
4.97
49
18.81
Payout ratio%
28.19
29.15
31.35
31.84
30.78
32.23
34.47
32.58
31.00
33.68
11.29
32.58
31.59
80
538.6
Shares (diluted)M
601.1
612.0
702.8
794.9
747.5
818.6
937.9
879.7
880.9
958.9
528.6
5.11%
6.05%
75
28.08
Buyback yield%
21.50
21.80
20.97
21.33
19.40
21.36
22.47
24.92
26.19
27.79
22.78
24.92
21.65
62
0.422
D/E ratiox
1.747
1.634
1.465
1.303
1.203
1.134
1.129
1.011
0.897
0.799
1.363
1.011
1.168
16
47.90
Enterprise value$M
453.8
534.0
524.1
512.1
490.8
514.8
564.6
644.0
742.5
744.5
353.0
8.69%
4.43%
55
324.7
LT debt$M
349.1
351.8
384.6
420.7
436.0
472.9
483.3
508.1
535.3
527.2
402.9
3.87%
2.81%
94
Revenue
$653.8M
0.50%
1.00×
Cost of revenue
$457.6M
0.51%
1.00×
Operating expenses
$80.66M
0.64%
1.01×
Property and equipment
19.43%
Cash and investments
18.41%
Goodwill & intangibles
16.33%