177.6
Revenue$M
444.2
466.0
495.6
521.7
545.2
574.4
609.9
646.9
685.4
726.9
190.3
5.92%
5.34%
38
12.76
Revenue growth%
25.59
24.54
21.71
23.30
25.79
24.00
22.02
19.44
17.47
19.48
20.12
19.48
22.66
51
27.21
Gross margin%
7.27
9.48
10.95
13.37
14.10
15.34
13.66
12.42
12.73
12.07
28.12
12.73
12.58
68
6.46
Operating margin%
35.11
35.17
36.26
39.23
42.20
41.51
39.05
37.98
37.98
35.93
24.06
37.98
37.98
63
25.00
Net margin%
4.59
4.03
3.04
5.72
4.89
5.79
8.43
5.77
4.19
1.41
20.66
5.77
4.74
82
36.18
P/E ratio (avg)x
22.19
20.03
20.69
21.66
21.19
22.92
24.50
22.61
23.05
22.10
32.67
22.92
22.14
51
25.52
EV/EBITx
31.49
34.45
32.35
34.42
31.24
28.73
31.08
32.47
31.27
28.52
11.77
31.08
31.38
79
13.31
FCF yield (avg)%
28.40
29.68
30.09
32.52
30.67
32.79
30.29
29.93
27.41
28.62
21.26
29.93
30.01
40
14.11
FCF margin%
17.62
16.45
15.61
18.45
17.20
19.72
22.18
21.07
20.25
20.97
19.21
20.97
19.08
56
0.702
FCF / Net incomex
1.387
1.255
1.233
1.268
1.222
1.062
0.937
0.829
0.810
0.788
1.588
0.829
1.142
38
17.57
ROIC%
22.04
19.83
20.61
21.57
19.26
18.09
20.09
19.29
18.79
21.50
14.01
19.29
19.96
49
24.37
Return on equity%
27.75
28.02
28.31
28.31
26.63
26.42
25.58
27.87
28.22
30.50
24.61
27.87
27.94
9
8.00
Return on assets%
23.90
25.65
23.70
21.80
21.47
20.65
17.73
18.85
16.62
18.76
10.87
18.76
21.06
88
0.07
EPS$
0.25
0.25
0.24
0.26
0.25
0.24
0.23
0.21
0.24
0.26
0.08
0.81%
0.79%
—
2.27
EPS growth%
14.82
17.50
15.10
14.13
12.94
15.53
14.65
12.50
10.17
8.42
15.14
12.50
14.39
72
0.15
Bookvalue per sh$
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.30
(5.94%)
(4.09%)
—
0.05
FCF per share$
0.11
0.12
0.15
0.16
0.15
0.18
0.20
0.22
0.23
0.25
0.07
10.14%
10.54%
—
0.15
Dividend per sh$
0.25
0.28
0.30
0.36
0.37
0.39
0.45
0.51
0.51
0.53
0.15
7.68%
8.12%
—
12.59
Div yield (avg)%
36.25
33.89
34.09
33.41
34.43
36.79
39.27
38.90
41.73
41.11
20.62
39.27
36.52
33
3.90
Payout ratio%
27.88
26.20
25.71
23.23
21.39
22.54
23.10
25.12
23.71
24.73
7.50
23.71
24.22
77
1.266
Shares (diluted)B
1.036
0.926
0.922
0.972
1.059
0.926
0.836
0.855
0.942
0.814
1.227
(5.12%)
(2.33%)
33
8.40
Buyback yield%
21.40
19.82
18.52
21.01
18.66
17.55
18.33
19.98
22.58
20.41
14.69
19.98
19.90
52
0.995
D/E ratiox
0.382
0.434
0.418
0.487
0.486
0.532
0.546
0.577
0.607
0.590
0.668
0.577
0.510
13
543.8
Enterprise value$M
80.20
74.55
82.08
93.86
88.93
80.78
79.35
77.28
74.60
82.12
109.8
(1.58%)
(0.22%)
43
483.6
LT debt$M
105.5
112.8
114.4
109.3
114.3
121.7
111.8
98.75
106.6
90.46
275.0
(4.56%)
(1.45%)
43
Revenue
$726.9M
5.34%
1.00×
Cost of revenue
$363.1M
5.31%
1.00×
Operating expenses
$125.8M
5.39%
1.00×