481.8
Revenue$M
583.3
608.9
638.7
662.2
669.0
695.0
714.4
723.0
747.4
513.1
514.8
2.45%
3.19%
23
27.28
Revenue growth%
7.55
7.34
6.41
8.71
6.57
3.95
4.91
5.74
5.00
13.48
10.38
5.00
6.08
59
9.88
Gross margin%
16.17
14.53
17.08
17.92
19.27
18.35
16.38
15.18
14.16
13.50
25.33
16.38
16.73
42
14.97
Operating margin%
16.36
16.04
16.63
14.11
12.81
13.78
11.49
9.72
10.67
29.46
7.16
11.49
13.95
50
21.84
Net margin%
8.32
9.73
11.86
12.13
10.15
7.76
10.02
11.06
12.26
6.51
15.63
10.15
10.09
67
7.654
P/E ratio (avg)x
26.04
28.71
30.63
32.94
34.94
33.84
32.33
29.81
33.26
11.59
30.38
33.26
31.48
92
7.754
EV/EBITx
32.87
35.70
36.96
32.84
34.16
33.69
35.07
38.28
38.58
20.34
11.79
35.07
34.61
80
9.30
FCF yield (avg)%
16.69
14.27
12.62
9.72
8.15
5.40
4.69
3.94
4.44
23.61
8.98
4.69
8.94
64
8.31
FCF margin%
10.83
11.83
9.04
11.05
13.00
10.22
8.82
6.04
7.32
29.34
23.98
8.82
10.53
13
0.782
FCF / Net incomex
0.452
0.452
0.530
0.557
0.641
0.729
0.717
0.864
0.954
0.722
1.392
0.729
0.599
39
16.53
ROIC%
12.05
9.21
10.42
11.99
14.95
12.02
14.05
15.57
14.88
15.09
5.34
14.88
12.04
63
27.96
Return on equity%
2.85
3.02
3.72
1.20
3.20
1.06
3.63
1.33
2.20
28.71
17.81
2.20
2.53
75
5.05
Return on assets%
15.15
14.97
12.00
10.59
10.29
13.09
11.67
8.86
8.27
6.48
19.33
10.29
11.84
70
0.56
EPS$
0.53
0.50
0.50
0.54
0.61
0.62
0.68
0.62
0.66
0.60
0.60
3.97%
2.32%
—
9.49
EPS growth%
27.77
25.29
26.64
28.85
27.44
26.88
25.31
22.60
22.58
11.82
18.56
25.31
26.76
49
0.53
Bookvalue per sh$
0.28
0.32
0.35
0.41
0.40
0.46
0.45
0.51
0.51
0.54
0.54
4.43%
8.01%
—
0.32
FCF per share$
0.32
0.36
0.38
0.42
0.47
0.55
0.59
0.70
0.75
0.17
0.41
12.58%
12.01%
—
0.09
Dividend per sh$
0.52
0.58
0.55
0.56
0.51
0.57
0.55
0.52
0.60
0.21
0.48
1.56%
2.56%
—
4.54
Div yield (avg)%
9.83
7.54
9.74
10.05
11.37
13.39
11.15
9.97
7.13
25.24
17.47
11.15
9.90
22
20.41
Payout ratio%
15.91
16.00
18.28
17.78
15.96
13.82
13.23
11.10
11.57
12.11
26.99
13.23
15.02
61
360.0
Shares (diluted)M
625.3
637.4
662.6
649.6
748.6
887.2
880.1
997.0
971.4
370.1
352.3
8.38%
7.59%
10
28.52
Buyback yield%
30.42
31.37
32.98
30.67
32.34
32.36
32.12
32.26
30.64
7.63
9.63
32.26
32.09
63
1.637
D/E ratiox
0.781
0.703
0.674
0.602
0.535
0.493
0.497
0.516
0.456
0.225
1.045
0.497
0.568
84
267.1
Enterprise value$M
151.1
141.7
152.5
162.4
183.0
198.2
207.2
235.1
231.4
260.7
197.1
7.33%
4.29%
73
84.57
LT debt$M
86.06
87.08
99.05
108.4
122.2
143.7
164.5
189.5
194.6
529.3
532.1
12.42%
9.02%
71
Revenue
$747.4M
3.19%
1.00×
Cost of revenue
$514.7M
3.13%
0.99×
Operating expenses
$142.9M
3.11%
0.99×
Goodwill & intangibles
17.51%
Spread over hurdle
(1.02%)