334.8
Revenue$M
377.9
389.2
393.5
403.5
420.3
432.6
443.0
460.4
478.2
500.6
341.7
3.56%
3.01%
36
2.00
Revenue growth%
19.92
19.84
21.59
21.00
19.30
18.12
20.53
19.45
21.58
22.93
15.31
20.53
20.22
62
13.98
Gross margin%
13.67
10.69
10.74
8.28
10.21
7.39
8.00
10.75
7.81
5.43
4.70
7.81
9.25
94
13.38
Operating margin%
15.60
15.70
16.15
14.57
17.25
15.00
15.68
18.24
18.29
19.45
23.66
18.24
15.92
94
19.54
Net margin%
17.18
15.05
14.56
13.55
15.48
12.60
10.91
13.14
11.17
12.39
13.66
12.39
13.35
6
34.18
P/E ratio (avg)x
18.07
18.74
21.18
22.77
27.07
26.23
27.32
32.64
37.67
43.48
17.39
32.64
26.65
50
35.80
EV/EBITx
10.41
10.47
11.74
13.01
14.72
15.09
16.72
18.94
22.49
26.57
17.07
18.94
14.91
32
20.54
FCF yield (avg)%
21.02
18.88
21.02
19.81
20.06
20.72
18.86
20.96
18.33
18.32
2.93
18.86
19.93
33
5.94
FCF margin%
22.52
19.92
21.16
18.34
15.49
13.84
14.13
11.64
10.09
12.49
25.28
12.49
14.81
91
1.076
FCF / Net incomex
2.295
2.349
2.732
3.296
3.915
4.548
5.414
5.666
6.047
6.231
0.370
5.666
4.231
9
17.43
ROIC%
28.84
31.57
31.78
29.26
26.29
26.22
24.36
24.21
21.37
18.47
17.25
24.21
26.25
93
8.51
Return on equity%
18.17
15.43
13.95
12.48
10.82
12.30
10.23
7.68
9.99
7.69
15.13
9.99
11.56
81
3.42
Return on assets%
28.77
25.83
27.58
27.66
27.29
26.25
25.66
25.36
24.45
24.79
10.46
25.36
26.04
43
0.15
EPS$
0.69
0.68
0.70
0.66
0.78
0.85
0.85
0.97
1.11
1.07
0.16
6.68%
5.33%
—
10.72
EPS growth%
30.95
32.16
33.50
31.79
31.77
34.40
36.94
37.52
39.59
36.98
7.99
36.98
33.95
87
0.82
Bookvalue per sh$
0.91
0.99
1.13
1.18
1.18
1.34
1.53
1.43
1.52
1.63
0.16
6.65%
7.41%
—
0.78
FCF per share$
1.03
1.19
1.35
1.28
1.27
1.30
1.24
1.25
1.32
1.35
0.84
1.20%
2.31%
—
0.71
Dividend per sh$
0.44
0.42
0.40
0.42
0.45
0.44
0.43
0.44
0.40
0.37
0.31
(3.81%)
(1.81%)
—
6.65
Div yield (avg)%
5.37
4.63
3.65
6.43
5.86
5.96
6.55
5.65
8.15
10.67
20.97
6.55
5.91
53
6.49
Payout ratio%
2.70
2.28
3.26
4.15
1.22
1.25
0.40
0.68
3.35
0.56
8.10
0.68
1.77
39
378.0
Shares (diluted)M
310.7
305.8
315.6
354.8
385.6
348.9
386.1
432.7
429.3
392.8
375.6
0.37%
2.30%
34
16.79
Buyback yield%
3.88
5.59
6.08
4.49
2.53
3.32
2.85
3.73
2.26
2.18
20.94
2.85
3.52
35
1.575
D/E ratiox
0.415
0.455
0.454
0.467
0.459
0.488
0.502
0.478
0.451
0.460
0.634
0.478
0.459
19
479.5
Enterprise value$M
157.4
182.0
204.6
226.0
250.0
276.6
277.2
298.7
311.2
302.6
392.3
3.89%
7.21%
6
80.10
LT debt$M
168.4
194.1
186.6
186.8
195.5
204.2
207.8
232.0
220.8
251.6
96.33
5.18%
3.47%
59
Revenue
$500.6M
3.01%
1.00×
Cost of revenue
$346.1M
3.12%
1.01×
Operating expenses
$114.0M
3.18%
1.02×