137.3
Revenue$M
255.6
259.1
265.6
276.9
277.5
279.5
281.0
281.2
286.9
290.4
149.7
0.91%
1.69%
78
4.08
Revenue growth%
6.50
3.67
6.16
7.98
6.68
6.78
6.20
4.32
6.85
4.25
10.14
6.20
6.35
61
4.04
Gross margin%
26.15
23.39
24.26
24.04
21.15
20.90
21.25
22.02
23.76
22.33
20.59
22.02
22.86
40
16.46
Operating margin%
15.29
13.24
11.52
12.27
11.43
8.65
10.76
9.17
8.88
8.90
28.29
8.90
11.09
23
29.93
Net margin%
8.48
6.97
9.78
10.14
11.88
12.12
9.68
10.61
7.65
7.27
28.93
9.68
9.73
94
29.15
P/E ratio (avg)x
24.64
27.28
27.06
28.07
27.82
24.56
26.84
25.14
24.48
23.02
26.04
24.56
25.99
10
12.68
EV/EBITx
32.32
35.53
32.32
31.25
29.47
27.67
23.96
21.61
19.19
21.02
32.74
21.61
28.57
74
25.58
FCF yield (avg)%
26.29
28.42
29.76
32.47
35.41
36.34
37.72
40.56
42.96
43.33
6.92
40.56
35.87
65
11.04
FCF margin%
19.37
21.63
23.48
24.39
22.35
20.88
21.42
24.39
22.80
20.23
20.32
21.42
21.99
70
1.139
FCF / Net incomex
0.860
0.971
0.997
0.975
0.933
1.045
1.248
1.388
1.625
1.588
0.679
1.388
1.021
87
2.50
ROIC%
33.56
34.71
32.55
34.70
32.25
34.96
33.52
34.10
33.95
34.25
6.49
34.10
34.02
24
24.20
Return on equity%
28.17
27.77
28.71
25.80
25.31
25.11
22.69
19.75
21.68
23.46
12.44
22.69
25.21
18
15.23
Return on assets%
31.36
34.01
33.59
32.91
31.74
31.77
34.49
35.86
37.66
40.21
3.36
35.86
33.80
68
0.33
EPS$
0.34
0.40
0.45
0.46
0.52
0.57
0.60
0.59
0.59
0.66
0.34
4.95%
7.01%
—
7.89
EPS growth%
22.96
25.48
24.91
23.05
24.57
22.45
24.32
25.21
25.66
28.24
8.25
25.21
24.74
48
0.60
Bookvalue per sh$
0.31
0.32
0.34
0.32
0.29
0.30
0.31
0.31
0.31
0.31
0.58
1.60%
0.92%
—
0.48
FCF per share$
0.57
0.59
0.65
0.72
0.73
0.78
0.71
0.65
0.59
0.60
0.66
(3.73%)
(0.43%)
—
0.63
Dividend per sh$
0.22
0.21
0.21
0.20
0.21
0.23
0.23
0.22
0.22
0.19
0.12
(1.54%)
(2.05%)
—
10.17
Div yield (avg)%
12.06
10.50
8.13
5.87
6.33
3.46
1.59
4.38
2.02
1.01
12.66
2.02
5.12
27
26.02
Payout ratio%
26.45
28.95
28.44
29.28
26.86
27.03
27.91
28.45
29.13
26.76
24.81
27.91
28.17
49
308.4
Shares (diluted)M
545.1
600.3
691.6
680.2
669.7
711.5
695.0
692.5
802.6
830.0
301.9
4.38%
5.98%
54
2.43
Buyback yield%
1.66
3.89
5.45
2.81
1.61
0.40
0.40
0.40
2.68
4.80
20.67
0.40
2.17
64
0.853
D/E ratiox
0.468
0.448
0.459
0.443
0.490
0.478
0.419
0.397
0.382
0.345
0.774
0.397
0.446
10
168.6
Enterprise value$M
416.5
413.7
457.5
481.6
472.3
505.9
552.7
515.8
508.1
487.1
185.8
0.62%
2.40%
20
185.5
LT debt$M
277.1
314.6
298.2
288.4
330.5
373.1
409.7
402.2
421.0
460.0
306.5
6.84%
5.80%
62
Revenue
$290.4M
1.69%
1.00×
Cost of revenue
$157.6M
1.73%
1.00×
Operating expenses
$43.48M
1.22%
0.95×
Goodwill & intangibles
14.04%