214.4
Revenue$M
277.8
286.5
297.8
301.3
311.7
315.4
314.5
322.9
325.6
327.1
234.6
0.97%
1.97%
32
2.01
Revenue growth%
10.42
9.95
11.94
12.13
10.10
12.49
10.86
13.45
13.34
12.61
7.10
12.61
12.04
46
10.51
Gross margin%
23.66
21.97
22.92
20.03
18.71
18.73
19.91
17.60
16.54
15.33
17.15
17.60
19.32
73
23.52
Operating margin%
13.88
13.09
12.86
12.98
12.33
14.56
17.07
19.86
21.61
18.93
21.08
18.93
14.22
86
8.47
Net margin%
20.78
20.08
19.27
21.62
23.71
26.10
27.09
27.81
27.80
26.85
25.89
27.09
24.90
72
24.83
P/E ratio (avg)x
23.74
25.51
27.15
28.99
29.85
26.42
25.35
25.32
26.52
25.23
14.58
25.35
25.97
73
32.75
EV/EBITx
31.45
30.03
31.06
31.06
28.70
27.70
30.85
31.12
28.30
26.47
37.47
28.30
30.44
35
12.35
FCF yield (avg)%
25.83
26.39
24.17
25.71
24.66
25.49
22.71
22.13
24.25
25.36
20.63
24.25
25.01
38
24.79
FCF margin%
15.24
16.17
18.67
19.40
18.99
20.67
20.35
21.54
20.43
17.72
15.66
20.43
19.19
57
0.408
FCF / Net incomex
0.986
1.026
1.095
1.007
0.995
0.912
0.915
0.948
1.034
1.127
0.552
0.948
1.001
66
17.62
ROIC%
28.85
27.39
28.40
27.12
29.86
30.37
29.94
31.24
33.88
32.50
11.35
31.24
29.90
25
26.94
Return on equity%
13.98
13.11
12.07
9.72
8.98
10.52
13.23
12.78
14.41
16.38
4.58
13.23
12.95
57
23.31
Return on assets%
28.70
25.71
27.58
26.41
25.55
24.48
25.19
22.64
22.50
23.35
29.04
23.35
25.37
70
0.17
EPS$
0.31
0.32
0.35
0.39
0.44
0.46
0.45
0.44
0.50
0.55
0.19
4.33%
5.73%
—
29.54
EPS growth%
17.62
19.35
19.67
18.20
19.97
21.75
19.00
20.01
21.93
20.32
28.69
20.32
19.82
9
0.27
Bookvalue per sh$
0.19
0.23
0.26
0.26
0.29
0.29
0.35
0.41
0.49
0.56
0.13
13.78%
13.30%
—
0.11
FCF per share$
0.13
0.14
0.16
0.17
0.19
0.20
0.22
0.25
0.24
0.25
0.10
5.97%
6.67%
—
0.27
Dividend per sh$
0.22
0.24
0.28
0.31
0.32
0.33
0.38
0.45
0.51
0.57
0.05
12.40%
11.61%
—
10.15
Div yield (avg)%
31.64
28.80
31.65
32.96
33.08
34.34
35.60
37.16
37.66
39.06
14.56
37.16
33.71
20
9.55
Payout ratio%
15.55
14.96
16.71
18.04
18.50
18.67
20.88
19.50
18.97
18.11
25.43
18.97
18.31
6
0.876
Shares (diluted)B
0.954
1.066
1.248
1.446
1.708
1.609
1.835
2.017
2.342
2.317
0.840
6.29%
10.22%
29
26.72
Buyback yield%
20.24
19.86
18.17
17.19
19.81
21.52
23.78
25.39
28.08
26.77
7.91
25.39
20.88
29
0.430
D/E ratiox
1.566
1.797
1.873
2.137
2.486
2.548
2.793
2.840
3.096
3.336
1.777
2.840
2.517
38
185.6
Enterprise value$M
331.6
379.1
419.7
486.2
529.6
520.8
620.8
666.6
788.0
842.4
130.3
9.73%
11.02%
52
17.83
LT debt$M
29.01
29.68
27.49
26.88
26.45
26.52
30.33
34.43
32.34
29.77
350.6
2.39%
0.16%
67
Revenue
$327.1M
1.97%
1.00×
Cost of revenue
$161.1M
1.85%
0.99×
Operating expenses
$78.54M
1.81%
0.98×
Property and equipment
17.99%
Cash and investments
14.59%