372.9
Revenue$M
350.7
369.7
381.9
408.6
428.5
451.9
480.1
505.9
523.4
541.0
411.8
4.77%
4.76%
13
9.10
Revenue growth%
9.59
8.62
6.28
8.90
6.94
8.26
7.18
6.37
4.88
5.43
22.00
6.37
7.06
50
26.29
Gross margin%
11.17
10.44
9.97
12.81
13.04
11.05
13.60
16.59
19.13
16.75
27.96
16.59
12.92
60
2.02
Operating margin%
31.74
31.51
33.43
34.15
34.46
34.84
33.06
32.76
32.32
29.91
14.73
32.76
32.91
43
2.15
Net margin%
7.96
9.74
7.78
7.55
5.71
7.72
6.47
6.41
7.12
7.07
4.12
7.07
7.34
26
20.58
P/E ratio (avg)x
38.33
39.04
42.92
40.30
40.67
41.58
42.73
40.46
44.36
41.88
28.55
41.88
41.12
75
23.69
EV/EBITx
14.97
15.69
16.16
14.77
13.60
14.02
12.63
11.30
10.71
9.604
32.98
11.30
13.81
44
2.13
FCF yield (avg)%
7.58
7.90
10.18
8.42
10.37
11.49
10.19
13.00
12.45
13.93
10.91
12.45
10.28
57
18.39
FCF margin%
4.02
3.29
4.07
5.06
6.25
7.25
8.32
5.42
3.34
3.37
6.12
5.42
4.56
56
0.596
FCF / Net incomex
0.558
0.577
0.648
0.684
0.743
0.732
0.806
0.810
0.811
0.900
0.483
0.810
0.738
52
23.26
ROIC%
32.36
33.63
36.09
34.21
36.10
38.72
38.91
38.93
39.21
40.52
26.86
38.93
37.41
63
6.32
Return on equity%
30.88
33.87
36.04
36.38
37.31
37.62
39.77
39.60
38.56
36.95
6.17
38.56
37.13
13
5.60
Return on assets%
7.79
5.82
7.70
8.16
5.92
7.15
9.93
8.73
7.04
6.98
6.93
7.15
7.42
57
0.24
EPS$
0.09
0.08
0.09
0.09
0.08
0.08
0.09
0.08
0.08
0.09
0.26
2.65%
0.77%
—
14.32
EPS growth%
9.27
11.02
13.90
12.82
10.04
7.26
9.22
9.75
10.53
12.73
13.57
9.75
10.28
22
0.08
Bookvalue per sh$
0.23
0.24
0.25
0.26
0.23
0.22
0.20
0.21
0.22
0.24
0.25
0.25%
0.90%
—
0.19
FCF per share$
0.20
0.20
0.19
0.20
0.19
0.17
0.16
0.19
0.17
0.18
0.21
(1.19%)
(1.83%)
—
0.22
Dividend per sh$
0.38
0.37
0.43
0.45
0.47
0.47
0.51
0.57
0.60
0.65
0.20
6.53%
5.59%
—
6.30
Div yield (avg)%
24.17
23.77
22.82
24.70
26.91
26.16
26.79
27.67
27.99
27.84
29.92
27.67
26.48
90
24.38
Payout ratio%
5.23
3.19
5.22
8.11
9.48
11.43
13.04
12.03
12.75
12.71
9.37
12.71
10.46
68
1.568
Shares (diluted)B
1.336
1.387
1.470
1.240
1.329
1.296
1.353
1.340
1.154
0.991
1.615
(5.70%)
(4.36%)
8
29.48
Buyback yield%
14.72
14.75
13.25
15.79
15.92
13.73
16.24
13.29
12.97
14.22
19.54
13.73
14.47
75
1.208
D/E ratiox
0.609
0.641
0.644
0.640
0.613
0.707
0.746
0.719
0.774
0.877
1.275
0.746
0.676
19
370.5
Enterprise value$M
35.68
35.81
34.67
32.63
31.47
28.87
31.40
33.62
30.97
34.26
215.5
1.71%
(1.77%)
26
201.7
LT debt$M
136.8
137.6
116.8
124.0
106.0
114.1
114.3
103.0
101.8
107.0
262.8
0.17%
(2.24%)
78
Revenue
$541.0M
4.76%
1.00×
Cost of revenue
$362.8M
4.72%
1.00×
Operating expenses
$99.93M
4.88%
1.01×
Spread over hurdle
19.27%