123.6
Revenue$M
195.9
200.6
210.9
219.5
231.4
234.9
239.1
243.1
248.1
260.1
129.2
2.36%
3.27%
55
29.83
Revenue growth%
10.51
11.30
11.05
13.96
11.21
13.89
12.29
13.67
11.78
10.39
14.93
12.29
11.54
18
27.44
Gross margin%
18.36
19.32
20.82
20.84
22.68
20.12
21.56
23.07
22.14
20.48
14.87
21.56
20.83
90
20.90
Operating margin%
13.32
10.82
12.04
10.95
10.23
8.93
9.21
6.83
5.57
3.21
21.30
6.83
9.72
83
15.25
Net margin%
30.57
28.47
27.55
24.79
23.24
21.57
21.39
23.76
26.01
25.91
18.20
23.76
25.35
5
32.96
P/E ratio (avg)x
11.84
13.51
14.64
17.23
19.77
22.57
26.57
31.10
34.40
34.89
32.37
31.10
21.17
33
28.46
EV/EBITx
35.23
35.35
38.38
41.14
42.22
46.55
41.70
42.28
45.50
48.12
17.13
45.50
41.96
87
15.44
FCF yield (avg)%
21.96
21.81
23.76
21.61
18.64
16.95
14.49
12.12
12.07
14.50
15.12
14.49
17.79
72
10.62
FCF margin%
5.81
8.41
7.18
7.22
9.23
10.17
12.89
13.11
13.36
15.75
16.38
13.11
9.70
16
0.656
FCF / Net incomex
2.034
2.336
2.396
2.348
2.231
2.389
2.599
2.393
2.427
2.314
1.306
2.393
2.368
41
18.69
ROIC%
19.52
20.43
17.93
15.01
14.88
14.43
14.01
16.39
14.35
12.38
17.95
14.35
14.94
36
17.42
Return on equity%
17.46
14.76
17.55
16.10
16.34
18.06
19.67
18.02
20.72
21.24
15.66
19.67
17.78
18
3.47
Return on assets%
22.33
20.56
18.51
17.63
17.35
16.44
15.16
15.55
17.11
19.32
23.35
16.44
17.49
34
28.19
EPS$
51.25
49.09
48.24
47.40
47.29
55.03
53.85
53.38
50.75
54.12
30.34
2.74%
1.85%
—
19.08
EPS growth%
6.19
9.06
10.40
8.24
5.43
3.22
2.59
1.89
0.40
3.01
13.17
2.59
4.32
52
40.00
Bookvalue per sh$
25.09
25.48
29.70
31.81
36.24
41.02
41.44
46.55
54.35
63.05
22.68
11.71%
9.39%
—
32.01
FCF per share$
37.50
36.17
34.65
33.90
38.61
42.36
47.90
54.33
51.88
56.16
29.57
7.78%
3.70%
—
14.60
Dividend per sh$
63.90
65.54
76.13
79.44
91.84
91.92
96.31
94.15
97.65
117.33
18.28
5.02%
7.92%
—
25.85
Div yield (avg)%
1.73
4.38
6.76
9.49
10.92
8.31
6.69
8.13
10.05
12.28
9.86
8.31
8.22
75
15.21
Payout ratio%
22.46
22.93
24.07
26.92
27.42
29.08
31.41
33.51
31.40
31.27
19.65
31.40
28.25
26
4.622
Shares (diluted)M
3.286
3.532
3.066
3.171
3.194
2.937
2.900
2.685
2.685
2.734
4.430
(3.07%)
(3.32%)
69
2.31
Buyback yield%
27.26
27.69
26.54
27.30
25.64
22.76
23.10
23.51
21.15
21.39
5.13
22.76
24.58
40
1.470
D/E ratiox
1.153
1.290
1.413
1.467
1.660
1.809
1.736
1.951
2.033
2.221
1.783
1.951
1.698
59
94.98
Enterprise value$M
241.1
243.0
279.2
277.4
270.1
287.9
295.5
330.3
388.6
455.6
244.2
11.03%
6.94%
32
129.6
LT debt$M
159.5
165.9
175.0
166.1
177.6
202.4
221.8
209.8
192.2
199.1
42.51
2.31%
3.53%
79
Revenue
$260.1M
3.27%
1.00×
Cost of revenue
$119.9M
2.94%
0.97×
Operating expenses
$65.46M
3.57%
1.03×
Goodwill & intangibles
17.60%