88.27
Revenue$M
529.7
558.9
576.8
591.5
612.4
645.9
651.3
671.5
678.1
693.8
98.53
2.53%
3.14%
88
12.90
Revenue growth%
22.95
24.42
25.99
23.74
23.81
21.51
18.66
19.96
19.65
21.29
12.44
19.96
22.23
51
21.79
Gross margin%
22.62
22.84
22.13
23.30
25.34
24.64
23.71
22.20
22.80
20.13
5.25
22.80
22.82
48
15.99
Operating margin%
15.52
12.83
14.14
16.05
15.46
13.92
13.02
15.58
12.91
15.49
17.60
13.92
14.80
78
10.20
Net margin%
14.52
13.12
12.62
11.50
12.85
15.46
16.07
14.26
13.91
14.85
21.79
14.85
14.09
10
7.261
P/E ratio (avg)x
28.34
33.69
38.94
39.77
46.90
55.10
55.28
57.98
64.42
74.98
26.07
57.98
51.00
7
20.81
EV/EBITx
46.85
45.50
43.72
49.33
52.78
61.79
57.96
67.36
76.69
89.51
12.31
67.36
55.37
92
11.67
FCF yield (avg)%
27.88
29.12
28.71
29.66
30.65
32.60
33.58
31.39
29.94
27.84
16.03
31.39
29.80
38
7.59
FCF margin%
12.46
12.91
12.05
10.19
12.17
11.96
9.72
7.55
7.79
7.83
18.08
7.83
11.07
71
0.274
FCF / Net incomex
1.729
2.059
2.363
2.567
2.580
2.896
3.335
3.604
3.558
3.596
0.204
3.558
2.738
11
23.23
ROIC%
14.62
14.31
13.12
15.97
17.86
20.42
21.12
23.02
23.55
25.81
15.68
23.02
19.14
94
26.60
Return on equity%
18.85
16.78
14.52
16.44
15.53
15.06
16.64
17.72
20.42
21.95
23.10
17.72
16.71
8
11.45
Return on assets%
6.19
4.57
2.23
0.68
2.49
5.26
7.10
9.88
7.33
8.42
27.89
7.33
5.72
67
0.48
EPS$
0.55
0.51
0.48
0.49
0.52
0.58
0.53
0.49
0.44
0.41
0.49
(4.90%)
(3.01%)
—
5.71
EPS growth%
19.54
20.18
17.88
17.69
18.31
16.00
13.23
14.28
15.26
12.28
28.03
14.28
16.85
25
0.45
Bookvalue per sh$
0.32
0.32
0.36
0.37
0.40
0.43
0.45
0.41
0.42
0.38
0.14
(1.15%)
1.09%
—
0.20
FCF per share$
0.44
0.42
0.50
0.55
0.54
0.56
0.56
0.64
0.65
0.73
0.60
6.44%
5.71%
—
0.28
Dividend per sh$
0.37
0.35
0.36
0.33
0.31
0.28
0.31
0.27
0.26
0.25
0.36
(3.94%)
(4.65%)
—
26.88
Div yield (avg)%
6.94
8.80
9.88
12.63
14.77
12.85
15.24
14.41
11.53
9.41
29.70
12.85
12.08
90
8.60
Payout ratio%
21.81
24.14
24.60
24.69
24.24
22.56
20.09
17.58
18.65
17.04
15.83
18.65
22.19
66
698.3
Shares (diluted)M
777.6
773.5
759.0
770.7
849.8
938.5
972.0
888.7
816.4
791.7
713.8
(1.41%)
0.50%
39
27.18
Buyback yield%
22.89
20.17
23.06
24.80
26.29
28.70
27.06
27.88
26.09
28.42
20.03
27.88
26.19
81
1.301
D/E ratiox
0.815
0.719
0.709
0.637
0.611
0.619
0.602
0.580
0.608
0.645
0.581
0.608
0.628
10
257.1
Enterprise value$M
184.1
206.1
228.6
256.5
262.9
243.0
256.7
275.2
257.0
241.5
149.5
(1.69%)
1.76%
52
0.851
LT debt$B
0.790
0.894
1.012
1.160
1.195
1.185
1.339
1.268
1.228
1.233
0.117
0.63%
4.49%
76
Revenue
$693.8M
3.14%
1.00×
Cost of revenue
$325.4M
3.23%
1.01×
Operating expenses
$139.2M
2.62%
0.95×
Spread over hurdle
(0.89%)