306.0
Revenue$M
448.1
477.1
497.1
524.2
565.3
598.7
636.8
679.8
714.6
745.2
329.5
5.68%
6.03%
57
10.45
Revenue growth%
21.15
23.85
26.80
27.05
30.01
28.80
31.38
30.46
28.96
31.17
12.52
30.46
28.88
75
22.00
Gross margin%
16.25
16.35
14.90
16.80
15.11
15.72
14.19
14.17
17.05
19.23
11.32
15.72
15.99
68
24.38
Operating margin%
22.70
20.79
18.19
18.81
19.67
21.55
24.54
26.38
28.98
31.06
4.06
26.38
22.12
12
6.93
Net margin%
24.97
22.06
19.27
17.47
14.85
16.80
16.00
17.33
15.86
13.78
2.65
16.00
17.06
36
36.68
P/E ratio (avg)x
31.93
32.77
31.52
30.27
29.88
31.07
34.43
37.22
34.93
35.68
20.48
34.93
32.35
27
23.27
EV/EBITx
21.00
20.46
19.67
21.34
21.71
23.79
22.48
23.80
26.19
25.49
35.48
23.80
22.10
76
20.13
FCF yield (avg)%
14.12
11.32
13.38
14.07
15.39
15.12
13.21
14.64
13.45
11.13
8.85
13.45
13.76
71
22.11
FCF margin%
12.26
12.64
14.84
14.36
11.38
11.87
9.14
9.43
10.77
11.87
12.50
10.77
11.87
35
1.430
FCF / Net incomex
0.112
0.115
0.109
0.103
0.114
0.114
0.115
0.132
0.133
0.144
1.609
0.132
0.115
87
3.20
ROIC%
2.75
0.40
0.40
2.22
3.28
5.80
4.11
4.42
4.09
4.90
10.74
4.42
3.68
7
26.89
Return on equity%
30.41
28.83
31.63
33.61
33.44
31.67
30.75
30.05
29.54
27.02
21.26
30.05
30.58
43
9.61
Return on assets%
3.43
0.68
0.61
0.40
0.40
0.40
2.32
2.74
0.40
1.55
11.13
1.55
0.65
91
0.36
EPS$
0.21
0.24
0.23
0.23
0.23
0.22
0.25
0.23
0.25
0.27
0.40
2.76%
2.54%
—
22.93
EPS growth%
17.62
17.21
15.70
13.18
10.50
13.38
12.42
10.82
8.65
6.75
23.85
10.82
12.80
8
0.22
Bookvalue per sh$
0.10
0.11
0.13
0.14
0.14
0.15
0.16
0.16
0.17
0.20
0.40
8.07%
7.71%
—
0.42
FCF per share$
0.23
0.23
0.22
0.21
0.20
0.19
0.22
0.20
0.24
0.27
0.25
5.95%
2.08%
—
0.42
Dividend per sh$
0.13
0.15
0.17
0.19
0.22
0.23
0.24
0.27
0.28
0.33
0.18
8.07%
10.02%
—
7.23
Div yield (avg)%
16.18
18.73
19.48
16.78
18.82
17.73
18.03
19.57
18.67
20.90
18.27
18.67
18.70
46
5.11
Payout ratio%
13.78
12.46
10.55
12.67
10.24
10.77
11.55
11.44
12.01
12.17
15.16
11.55
11.78
20
1.129
Shares (diluted)B
0.822
0.798
0.867
0.928
0.892
0.872
0.947
0.895
0.813
0.893
1.123
0.02%
1.69%
68
22.62
Buyback yield%
17.45
16.67
16.77
14.92
12.47
14.61
17.23
16.60
15.74
15.50
15.07
15.74
16.17
57
1.438
D/E ratiox
0.849
0.817
0.843
0.925
0.917
0.846
0.911
0.983
1.010
1.014
0.766
0.983
0.914
27
561.0
Enterprise value$M
303.2
286.5
297.4
328.6
336.3
330.3
357.3
342.7
327.7
330.9
57.31
(0.32%)
1.41%
17
468.0
LT debt$M
666.6
682.3
734.0
720.8
832.9
898.7
915.6
882.4
889.5
875.8
570.0
1.01%
2.22%
21
Revenue
$745.2M
6.03%
1.00×
Cost of revenue
$361.3M
6.14%
1.01×
Operating expenses
$131.7M
5.30%
0.93×