338.0
Revenue$M
360.1
378.4
399.6
419.1
438.3
457.9
478.0
504.3
530.6
566.5
348.0
5.26%
5.16%
9
29.79
Revenue growth%
20.82
17.90
19.21
17.19
16.43
18.21
18.70
16.69
17.19
14.69
5.27
17.19
17.55
61
14.86
Gross margin%
19.92
20.98
22.78
22.72
25.22
26.43
24.88
22.96
24.05
24.65
2.06
24.65
23.50
69
21.73
Operating margin%
20.22
22.73
23.26
24.48
25.46
25.93
26.72
25.98
26.00
27.51
28.26
26.00
25.69
46
19.54
Net margin%
11.91
11.71
10.78
11.29
14.11
13.03
14.80
17.41
14.80
16.26
19.73
14.80
13.57
91
34.11
P/E ratio (avg)x
9.870
9.767
10.75
10.09
11.05
11.82
11.38
12.25
13.95
14.57
26.31
12.25
11.21
15
28.45
EV/EBITx
63.99
74.99
90.72
108.4
113.6
134.7
162.8
171.4
176.1
180.8
7.533
171.4
124.1
64
4.26
FCF yield (avg)%
23.10
23.94
24.06
24.16
22.99
21.72
23.53
22.97
21.76
21.41
23.28
21.76
23.05
83
11.12
FCF margin%
19.54
16.82
14.36
16.23
18.71
18.91
18.39
15.46
14.09
11.21
17.65
15.46
16.52
87
1.042
FCF / Net incomex
0.566
0.648
0.624
0.667
0.779
0.852
0.852
0.953
1.099
1.214
1.437
0.953
0.815
41
13.21
ROIC%
6.54
5.36
7.93
6.43
3.90
3.55
1.66
0.64
1.31
2.28
22.45
1.66
3.72
32
21.49
Return on equity%
7.34
10.08
10.07
12.85
10.01
10.83
13.22
15.34
12.59
9.84
9.29
12.59
10.46
16
25.56
Return on assets%
5.82
3.92
3.67
3.86
6.59
8.84
11.59
12.35
14.77
16.88
7.87
12.35
7.72
24
0.45
EPS$
0.82
0.78
0.77
0.85
0.98
1.03
0.96
0.97
0.96
1.08
0.47
2.07%
3.76%
—
21.74
EPS growth%
3.86
5.35
6.92
6.01
3.90
6.18
4.99
2.88
4.30
2.50
6.94
4.30
4.65
62
0.59
Bookvalue per sh$
0.49
0.51
0.46
0.51
0.53
0.53
0.52
0.52
0.48
0.41
0.62
(5.01%)
(1.26%)
—
0.51
FCF per share$
0.90
0.90
1.00
0.98
0.98
1.08
1.11
1.24
1.27
1.42
0.53
7.71%
4.53%
—
0.39
Dividend per sh$
0.55
0.55
0.49
0.47
0.49
0.43
0.43
0.38
0.40
0.45
0.59
(1.66%)
(2.81%)
—
29.01
Div yield (avg)%
11.38
11.24
10.29
12.42
13.89
11.37
11.56
9.62
10.73
8.22
4.21
10.73
11.31
94
16.64
Payout ratio%
3.80
4.97
2.33
4.64
2.26
5.01
5.04
5.90
4.18
3.36
15.52
5.01
4.41
44
0.508
Shares (diluted)B
0.730
0.850
0.892
1.002
1.184
1.158
1.259
1.285
1.343
1.446
0.502
4.07%
7.03%
45
24.57
Buyback yield%
18.81
16.05
18.14
18.70
19.23
18.15
15.45
15.25
13.08
11.03
26.94
15.25
17.10
17
1.609
D/E ratiox
1.242
1.311
1.177
1.201
1.255
1.205
1.138
1.041
1.086
1.060
0.533
1.086
1.189
17
255.1
Enterprise value$M
514.3
559.9
522.6
536.0
584.4
637.4
687.2
656.6
620.0
578.6
296.0
(0.20%)
2.17%
67
569.8
LT debt$M
75.79
79.12
83.91
74.34
63.73
60.14
63.27
67.84
57.67
60.25
367.6
(1.12%)
(3.74%)
47
Revenue
$566.5M
5.16%
1.00×
Cost of revenue
$377.7M
5.16%
1.00×
Operating expenses
$128.3M
5.10%
0.99×
Goodwill & intangibles
14.47%
Spread over hurdle
(6.78%)