915.0
Revenue$M
445.3
488.5
534.7
573.1
629.8
673.8
740.9
795.6
879.8
947.7
951.3
8.52%
8.67%
78
25.87
Revenue growth%
13.18
11.60
11.04
11.95
9.17
9.52
8.76
9.03
8.98
8.98
15.59
8.98
9.35
48
10.71
Gross margin%
16.71
15.86
18.15
16.96
18.12
19.76
19.41
17.60
18.38
21.29
15.23
19.41
18.14
20
10.84
Operating margin%
20.47
19.38
18.82
17.29
19.54
16.55
18.23
18.39
18.94
18.50
4.14
18.39
18.66
33
4.73
Net margin%
23.08
25.56
25.63
24.63
24.29
23.74
22.20
24.63
26.56
26.23
5.34
24.63
24.63
80
19.30
P/E ratio (avg)x
34.28
37.28
36.83
36.40
39.55
44.15
39.02
38.79
36.69
41.08
28.69
39.02
38.04
87
28.71
EV/EBITx
18.32
17.62
19.89
21.20
21.16
19.74
19.15
21.72
22.68
24.48
36.41
21.72
20.53
49
28.14
FCF yield (avg)%
5.35
2.95
2.35
4.18
6.10
3.22
2.42
5.26
2.92
2.94
18.53
2.94
3.09
47
24.09
FCF margin%
23.69
22.55
24.22
25.38
26.08
25.60
26.27
27.26
25.33
26.25
18.44
26.25
25.49
10
1.560
FCF / Net incomex
1.167
1.126
1.242
1.320
1.360
1.512
1.541
1.682
1.890
1.839
1.506
1.682
1.436
16
15.16
ROIC%
20.84
21.31
22.59
23.09
20.12
22.14
20.26
21.79
22.22
22.96
16.88
22.14
21.97
13
29.40
Return on equity%
5.24
5.52
3.27
3.76
5.70
7.66
8.07
9.23
7.79
9.64
12.04
8.07
6.68
75
27.96
Return on assets%
9.29
10.80
10.41
12.42
15.29
17.98
19.25
21.90
20.38
22.39
11.11
20.38
16.64
27
0.35
EPS$
0.15
0.18
0.20
0.24
0.24
0.25
0.25
0.28
0.31
0.34
0.39
7.64%
8.88%
—
14.84
EPS growth%
25.34
26.36
27.73
28.55
30.02
31.39
33.41
35.79
37.62
35.38
12.81
35.38
30.71
88
0.19
Bookvalue per sh$
0.56
0.50
0.57
0.63
0.59
0.57
0.65
0.68
0.76
0.73
0.28
4.26%
3.59%
—
0.24
FCF per share$
0.38
0.38
0.40
0.36
0.40
0.40
0.41
0.43
0.48
0.50
0.62
4.37%
2.82%
—
0.55
Dividend per sh$
0.17
0.17
0.16
0.18
0.18
0.18
0.19
0.17
0.16
0.15
0.20
(3.14%)
(0.71%)
—
22.81
Div yield (avg)%
25.16
23.62
24.95
23.07
23.22
21.17
21.98
21.71
23.01
21.96
10.37
21.96
23.04
74
8.35
Payout ratio%
26.37
26.59
27.71
25.86
27.82
29.82
28.73
26.73
28.80
26.71
28.78
28.73
27.22
62
1.162
Shares (diluted)B
1.438
1.580
1.405
1.354
1.278
1.213
1.087
1.151
1.033
0.948
1.127
(5.79%)
(4.02%)
58
9.37
Buyback yield%
7.53
7.09
8.34
6.94
6.34
3.73
4.14
1.42
0.40
2.55
12.40
2.55
5.24
29
1.666
D/E ratiox
1.774
1.780
1.916
2.115
2.111
2.399
2.693
2.799
3.296
3.219
1.086
2.799
2.257
27
0.100
Enterprise value$B
0.778
0.770
0.780
0.737
0.720
0.635
0.669
0.673
0.705
0.759
1.126
1.06%
0.04%
17
1,131
LT debt$M
181.0
173.4
148.7
126.5
135.7
133.3
129.0
137.2
117.7
122.1
889.8
(2.10%)
(3.70%)
64
Revenue
$947.7M
8.67%
1.00×
Cost of revenue
$663.4M
8.67%
1.00×
Operating expenses
$193.0M
9.09%
1.04×
Spread over hurdle
(0.43%)