151.6
Revenue$M
267.4
281.0
285.8
294.2
302.9
311.8
326.2
328.8
338.9
346.9
158.0
2.75%
3.05%
64
29.84
Revenue growth%
21.29
20.11
22.03
24.97
22.15
22.17
20.97
20.09
21.62
20.82
13.42
20.97
21.46
33
3.39
Gross margin%
22.93
20.09
22.79
23.04
25.72
28.47
29.27
28.83
30.21
29.73
25.44
29.27
27.09
77
3.31
Operating margin%
28.13
26.91
26.05
24.55
22.82
23.47
25.20
25.66
25.96
27.63
15.76
25.66
25.81
34
13.39
Net margin%
16.41
15.03
13.83
13.78
13.06
11.46
10.87
8.94
11.43
13.20
23.38
11.43
13.13
84
6.111
P/E ratio (avg)x
17.86
17.66
19.20
21.60
23.15
25.15
23.99
23.60
21.99
22.62
10.64
23.60
22.30
52
33.30
EV/EBITx
13.14
14.16
13.52
12.98
12.24
12.96
14.31
16.15
15.72
15.17
21.71
15.17
13.84
27
3.06
FCF yield (avg)%
18.86
16.90
16.21
13.30
12.36
9.76
7.59
10.08
11.33
14.08
18.03
10.08
12.83
77
13.14
FCF margin%
9.75
8.19
6.74
5.58
8.39
7.07
7.14
7.45
9.93
12.92
6.05
7.45
7.82
57
1.214
FCF / Net incomex
0.690
0.680
0.713
0.760
0.776
0.799
0.847
0.871
0.871
0.951
0.715
0.871
0.787
30
17.34
ROIC%
8.30
6.55
8.58
8.59
8.30
7.48
4.87
5.03
7.25
4.52
4.21
5.03
7.36
49
6.09
Return on equity%
12.22
13.05
12.20
11.68
10.39
12.62
12.97
10.42
7.96
8.29
21.12
10.42
11.94
58
27.29
Return on assets%
25.93
26.90
27.28
24.82
27.32
27.26
28.64
31.56
31.61
29.54
12.93
29.54
27.30
17
0.53
EPS$
4.23
4.77
5.37
6.44
6.37
7.12
8.60
9.10
10.31
12.23
0.59
13.93%
12.15%
—
5.59
EPS growth%
30.71
28.91
26.62
27.41
26.93
29.63
30.78
33.03
31.36
30.92
20.89
30.92
30.17
31
2.23
Bookvalue per sh$
2.06
2.15
2.00
2.22
2.48
2.40
2.43
2.51
2.91
2.97
1.02
3.72%
4.23%
—
2.30
FCF per share$
3.57
3.63
3.55
3.44
4.01
4.36
5.14
5.33
6.17
6.43
2.13
9.89%
6.86%
—
1.30
Dividend per sh$
4.05
4.61
5.36
5.73
6.48
6.33
7.20
8.57
9.95
11.34
2.72
11.84%
12.76%
—
26.87
Div yield (avg)%
18.14
18.38
19.27
20.21
21.34
20.71
18.24
19.76
22.46
23.54
3.26
20.71
19.98
50
12.96
Payout ratio%
6.24
5.20
2.89
2.91
4.85
2.07
4.54
3.34
3.35
1.42
21.48
3.34
3.34
20
34.29
Shares (diluted)M
44.45
47.57
51.99
48.86
44.73
45.46
51.26
46.60
51.14
56.46
33.09
4.77%
2.31%
81
3.79
Buyback yield%
19.80
18.13
18.07
17.75
18.57
15.85
15.74
15.05
17.75
15.50
10.72
15.74
17.75
34
1.452
D/E ratiox
2.050
2.391
2.387
2.364
2.674
2.960
3.424
3.401
3.379
3.482
1.177
3.401
2.817
72
144.2
Enterprise value$M
36.13
40.49
42.76
44.30
47.43
46.74
48.47
52.37
51.96
53.86
284.7
2.58%
5.46%
16
51.33
LT debt$M
40.52
45.62
53.82
61.82
73.92
87.54
94.93
106.1
109.9
127.8
168.7
11.57%
13.39%
55
Revenue
$346.9M
3.05%
1.00×
Cost of revenue
$242.8M
3.05%
1.00×
Operating expenses
$77.62M
3.60%
1.05×
Goodwill & intangibles
18.86%
Cash and investments
17.27%