260.0
Revenue$M
235.7
252.4
270.7
283.7
308.3
325.9
346.1
367.7
396.8
418.8
273.5
6.32%
6.72%
82
28.90
Revenue growth%
17.71
19.77
22.57
24.07
23.70
21.30
22.35
19.50
20.92
21.98
17.41
21.30
21.64
68
11.51
Gross margin%
16.01
16.11
14.03
14.77
13.53
14.12
14.14
14.76
17.37
18.12
24.75
14.76
14.76
16
9.04
Operating margin%
23.82
24.61
22.91
23.20
24.17
24.05
25.84
27.75
28.16
27.40
28.38
27.40
24.39
10
6.88
Net margin%
20.14
18.73
16.09
16.48
14.34
13.71
15.32
16.82
16.91
14.28
28.07
15.32
16.29
83
23.68
P/E ratio (avg)x
9.218
8.744
8.495
8.574
8.645
9.283
10.26
10.29
10.71
12.09
25.11
10.29
9.251
53
32.72
EV/EBITx
23.24
25.09
26.36
31.50
30.26
32.11
35.36
36.03
42.61
43.26
14.43
36.03
31.80
36
23.87
FCF yield (avg)%
23.06
21.25
18.93
21.89
21.02
23.91
26.22
28.29
28.55
25.79
16.37
26.22
23.49
75
5.18
FCF margin%
21.83
20.22
22.58
21.49
22.28
23.38
21.92
20.89
19.44
22.18
10.31
21.92
21.88
21
0.805
FCF / Net incomex
2.468
2.701
2.641
2.946
2.826
2.977
2.794
3.112
3.022
3.330
1.006
3.022
2.886
71
20.69
ROIC%
13.42
15.51
15.69
16.05
16.94
14.27
12.16
10.64
13.08
12.66
18.05
12.66
13.85
30
6.99
Return on equity%
22.01
22.92
25.85
22.96
23.36
24.06
24.46
25.14
24.27
26.68
22.48
24.46
24.17
47
25.14
Return on assets%
1.98
2.58
2.56
0.40
0.40
0.40
2.63
2.95
1.72
0.40
3.95
1.72
1.85
56
7.42
EPS$
5.70
6.63
7.82
7.51
7.34
7.12
7.95
9.10
9.88
11.34
8.09
9.10%
7.14%
—
14.52
EPS growth%
22.10
19.50
21.02
18.03
19.34
17.16
17.77
19.65
16.71
18.13
2.30
17.77
18.74
22
7.83
Bookvalue per sh$
10.54
10.32
11.46
12.46
11.94
11.67
12.21
11.63
11.60
12.43
5.27
0.82%
1.38%
—
2.99
FCF per share$
4.88
5.14
5.28
5.32
5.01
4.72
4.45
3.91
3.96
4.16
9.01
(3.63%)
(2.65%)
—
4.95
Dividend per sh$
5.47
6.23
6.17
7.22
7.72
7.71
9.09
10.52
10.11
9.91
3.31
5.10%
6.18%
—
25.10
Div yield (avg)%
16.47
17.72
17.05
19.40
18.43
19.85
21.77
19.74
21.12
20.69
14.03
20.69
19.57
90
18.48
Payout ratio%
23.17
23.56
22.73
23.83
26.22
23.62
25.01
25.08
24.38
22.74
15.15
24.38
23.72
56
34.02
Shares (diluted)M
41.11
38.16
41.54
39.66
43.28
42.98
44.50
47.49
49.59
51.82
34.01
3.67%
2.46%
16
28.04
Buyback yield%
9.57
6.74
7.18
7.61
9.39
7.17
6.86
5.97
6.29
8.11
13.41
6.86
7.17
89
1.063
D/E ratiox
1.336
1.519
1.615
1.766
1.848
2.103
2.425
2.774
2.807
3.308
1.634
2.774
1.975
43
320.0
Enterprise value$M
369.2
387.4
387.0
371.4
371.5
371.1
384.2
368.4
403.1
393.1
354.9
1.14%
1.51%
19
261.4
LT debt$M
278.0
256.8
234.2
223.1
227.0
199.3
182.2
155.2
155.7
163.3
148.8
(6.38%)
(5.11%)
62
Revenue
$418.8M
6.72%
1.00×
Cost of revenue
$254.1M
6.73%
1.00×
Operating expenses
$47.69M
7.21%
1.05×