647.5
Revenue$M
506.3
524.9
547.3
577.7
589.6
598.1
623.3
648.7
677.3
694.8
679.9
3.34%
3.53%
24
9.60
Revenue growth%
9.63
7.92
8.13
7.98
7.59
8.06
10.39
12.12
11.27
12.59
17.59
11.27
8.88
19
15.12
Gross margin%
21.90
18.95
18.16
20.10
19.58
21.39
18.98
21.41
22.59
21.70
2.54
21.41
20.75
21
11.18
Operating margin%
11.70
12.54
12.73
11.09
10.57
8.44
7.64
4.88
7.32
4.96
22.73
7.32
9.50
76
11.33
Net margin%
29.28
29.50
26.90
27.23
24.77
25.23
24.25
25.36
26.48
28.88
16.94
25.36
26.69
72
30.97
P/E ratio (avg)x
31.18
35.06
41.57
43.62
52.54
56.47
60.33
65.89
76.08
76.41
8.408
65.89
54.51
69
27.50
EV/EBITx
54.47
55.09
62.42
64.30
74.79
74.23
83.19
90.01
92.09
89.81
7.947
89.81
74.51
56
26.32
FCF yield (avg)%
30.04
29.54
29.90
28.67
30.28
32.43
34.26
32.97
29.98
32.11
9.14
32.43
30.16
39
11.85
FCF margin%
25.91
26.34
24.66
25.49
24.40
26.61
28.45
30.27
29.92
32.09
18.92
29.92
26.48
32
0.469
FCF / Net incomex
0.288
0.268
0.232
0.207
0.222
0.204
0.188
0.172
0.160
0.151
0.483
0.172
0.205
62
26.71
ROIC%
1.55
3.42
2.36
3.95
4.07
1.48
0.64
0.69
0.40
0.40
4.07
0.64
1.52
20
14.68
Return on equity%
30.82
31.96
30.56
33.21
33.56
31.91
31.67
31.82
29.96
29.68
28.07
31.67
31.74
84
17.15
Return on assets%
5.59
4.28
4.14
1.99
1.28
3.81
3.55
5.48
3.68
6.58
25.13
3.81
3.97
87
0.09
EPS$
0.17
0.18
0.19
0.17
0.15
0.15
0.16
0.16
0.16
0.15
0.10
(0.47%)
(1.39%)
—
5.27
EPS growth%
11.72
9.89
12.07
10.11
13.00
14.47
17.20
17.25
16.91
15.01
16.19
16.91
13.73
75
0.25
Bookvalue per sh$
0.32
0.33
0.37
0.35
0.34
0.39
0.39
0.41
0.44
0.46
0.30
6.03%
3.45%
—
0.08
FCF per share$
0.38
0.38
0.39
0.43
0.46
0.46
0.50
0.54
0.60
0.60
0.12
5.76%
4.23%
—
0.20
Dividend per sh$
0.26
0.24
0.23
0.22
0.24
0.24
0.23
0.25
0.23
0.24
0.19
—
0.22%
—
11.31
Div yield (avg)%
6.58
5.78
6.32
5.52
7.58
10.32
12.28
9.31
7.01
9.90
28.43
9.90
7.29
55
12.28
Payout ratio%
19.09
19.41
21.44
24.17
25.50
25.00
25.89
27.65
29.74
27.10
15.31
27.10
25.25
52
2.097
Shares (diluted)B
2.874
3.259
3.584
3.871
4.562
4.391
4.810
5.600
5.825
6.505
2.104
7.35%
9.72%
52
24.66
Buyback yield%
3.28
0.97
3.33
1.21
0.40
1.44
3.35
1.87
2.87
5.87
17.85
2.87
2.37
37
1.529
D/E ratiox
0.828
0.910
0.902
0.987
0.902
0.987
0.920
0.892
0.860
0.774
0.365
0.892
0.902
78
265.6
Enterprise value$M
399.0
407.0
373.3
378.5
366.5
353.1
308.1
277.1
295.7
264.5
416.6
(6.31%)
(4.92%)
49
0.507
LT debt$B
0.925
1.051
1.055
1.157
1.154
1.157
1.264
1.271
1.290
1.476
0.174
5.05%
5.46%
73
Revenue
$694.8M
3.53%
1.00×
Cost of revenue
$310.9M
3.75%
1.02×
Operating expenses
$145.5M
3.04%
0.95×
Goodwill & intangibles
15.98%
Spread over hurdle
(2.52%)