261.6
Revenue$M
488.7
524.0
559.2
612.1
664.2
727.7
772.5
846.4
906.4
981.2
288.7
8.12%
8.20%
12
28.71
Revenue growth%
11.73
13.92
11.03
9.37
8.92
10.06
8.82
10.75
13.51
14.82
12.95
10.75
10.89
8
17.71
Gross margin%
31.63
31.86
31.51
30.07
29.76
32.06
35.05
32.05
31.01
32.16
4.35
32.06
31.74
89
5.18
Operating margin%
11.35
12.34
13.58
16.14
14.25
15.15
16.28
16.21
15.27
16.38
8.84
16.21
15.21
18
6.53
Net margin%
30.55
33.38
33.21
31.19
30.32
33.09
32.73
31.67
32.23
33.84
5.71
32.73
32.48
15
10.60
P/E ratio (avg)x
30.11
33.64
33.11
33.78
32.05
36.72
42.34
47.40
53.87
52.93
30.74
47.40
35.25
41
9.865
EV/EBITx
37.48
39.57
42.39
36.46
37.13
33.36
36.37
37.25
35.10
30.93
31.12
35.10
36.80
52
29.05
FCF yield (avg)%
13.36
15.70
16.94
19.76
18.82
20.59
19.76
18.66
21.54
21.07
26.03
20.59
19.29
39
16.28
FCF margin%
14.88
17.76
16.97
18.65
18.13
15.93
16.72
17.18
17.51
16.35
9.50
16.72
17.08
54
1.794
FCF / Net incomex
1.121
1.136
1.066
1.019
1.095
1.075
1.159
1.300
1.289
1.432
0.824
1.289
1.129
84
4.27
ROIC%
16.72
15.75
14.61
14.76
13.74
14.24
12.69
14.26
11.56
13.52
23.38
13.52
14.25
74
21.40
Return on equity%
5.41
5.94
4.85
7.82
10.69
12.42
12.03
14.84
16.14
18.66
29.65
14.84
11.36
84
8.11
Return on assets%
21.29
21.17
19.25
18.97
21.66
21.82
22.61
24.30
26.83
25.44
26.27
24.30
21.74
89
0.13
EPS$
0.15
0.15
0.15
0.13
0.13
0.14
0.14
0.16
0.15
0.16
0.14
4.03%
1.98%
—
21.66
EPS growth%
20.86
17.92
18.42
16.62
15.35
13.72
15.19
17.37
18.54
17.78
8.14
17.37
17.58
83
0.10
Bookvalue per sh$
0.20
0.22
0.24
0.24
0.27
0.26
0.24
0.26
0.25
0.28
0.12
0.74%
3.30%
—
0.10
FCF per share$
0.22
0.24
0.24
0.22
0.20
0.17
0.17
0.17
0.17
0.18
0.20
(2.41%)
(1.82%)
—
0.11
Dividend per sh$
0.33
0.36
0.36
0.34
0.39
0.41
0.47
0.55
0.51
0.56
0.18
7.57%
7.02%
—
11.11
Div yield (avg)%
15.36
17.69
14.78
13.46
12.05
11.23
13.84
16.68
15.49
12.98
7.84
13.84
14.31
29
22.26
Payout ratio%
14.64
14.17
11.45
13.42
13.55
12.18
11.88
10.23
9.79
10.02
24.80
10.23
12.03
50
1.172
Shares (diluted)B
0.993
0.947
0.939
0.858
0.934
0.880
0.979
0.927
1.011
1.090
1.167
3.14%
0.74%
48
20.11
Buyback yield%
15.02
12.89
13.17
14.52
16.87
14.14
16.35
18.35
19.48
22.06
22.72
18.35
15.69
61
1.686
D/E ratiox
0.266
0.266
0.299
0.330
0.379
0.364
0.394
0.392
0.435
0.463
0.787
0.394
0.371
93
707.9
Enterprise value$M
509.6
533.6
622.5
616.5
643.3
701.8
767.6
826.5
853.8
946.2
159.0
8.02%
7.91%
70
0.670
LT debt$B
0.986
1.035
1.151
1.087
1.023
1.035
0.987
0.984
0.938
1.038
0.326
0.28%
1.87%
18
Revenue
$981.2M
8.20%
1.00×
Cost of revenue
$686.8M
8.20%
1.00×
Operating expenses
$197.0M
8.63%
1.04×
Goodwill & intangibles
17.50%