192.6
Revenue$M
402.7
408.6
415.3
427.4
450.6
462.2
485.0
497.3
522.1
553.5
209.9
4.20%
3.42%
70
5.92
Revenue growth%
1.52
0.40
0.40
0.40
0.66
0.40
3.38
1.81
4.07
2.41
27.78
2.41
1.09
62
29.85
Gross margin%
28.66
31.06
33.52
34.62
32.77
35.50
32.85
33.04
35.31
35.41
23.12
35.31
33.28
58
25.89
Operating margin%
27.15
24.59
25.04
23.25
25.63
28.59
29.75
28.93
27.14
27.23
8.43
28.59
27.15
56
6.61
Net margin%
28.82
31.66
29.29
29.54
30.30
32.54
34.60
37.36
37.34
37.94
29.39
37.34
32.10
53
29.16
P/E ratio (avg)x
36.12
41.05
45.75
52.66
57.34
57.62
67.13
64.85
63.36
61.60
16.28
63.36
57.48
95
11.29
EV/EBITx
24.16
21.37
19.15
19.37
18.81
18.51
19.68
19.26
17.15
18.02
17.78
18.51
19.20
59
21.59
FCF yield (avg)%
22.00
21.66
22.77
23.16
24.68
25.83
26.56
29.18
26.73
23.76
22.71
26.56
24.22
34
11.18
FCF margin%
18.33
20.33
22.84
23.68
21.12
22.30
20.64
22.29
20.96
23.77
29.12
22.29
21.71
28
1.589
FCF / Net incomex
1.181
1.095
1.016
0.910
0.810
0.715
0.697
0.624
0.649
0.648
1.048
0.649
0.762
69
27.58
ROIC%
27.41
27.78
28.05
27.61
27.40
24.61
22.06
22.11
24.92
25.58
15.71
24.61
26.49
79
25.85
Return on equity%
21.25
18.49
17.51
16.94
15.51
12.96
14.35
13.46
13.55
10.90
21.53
13.46
14.93
14
12.21
Return on assets%
12.66
9.92
8.25
9.84
8.95
8.12
8.64
10.02
8.39
11.24
24.92
8.64
9.40
48
0.70
EPS$
0.63
0.74
0.76
0.79
0.76
0.73
0.78
0.82
0.81
0.82
0.74
1.58%
2.58%
—
11.14
EPS growth%
29.41
29.41
30.40
32.11
29.73
31.07
30.88
30.57
28.93
28.55
16.71
30.57
30.06
85
0.46
Bookvalue per sh$
0.22
0.24
0.21
0.19
0.19
0.17
0.18
0.20
0.20
0.18
0.17
(1.17%)
(2.55%)
—
0.55
FCF per share$
0.68
0.67
0.64
0.71
0.74
0.84
0.94
0.90
1.01
0.94
0.57
4.91%
2.59%
—
0.46
Dividend per sh$
0.59
0.54
0.51
0.54
0.57
0.57
0.52
0.51
0.49
0.55
0.17
(0.60%)
(1.08%)
—
11.31
Div yield (avg)%
26.71
27.18
25.59
25.92
25.96
23.93
25.20
27.25
27.96
25.80
13.90
25.80
25.94
83
24.92
Payout ratio%
27.88
28.84
26.25
24.16
21.89
21.30
18.42
19.86
22.05
20.90
9.29
20.90
21.97
58
279.3
Shares (diluted)M
329.5
385.8
394.3
438.7
432.3
439.1
503.8
503.6
471.2
544.0
276.0
4.70%
5.58%
53
7.44
Buyback yield%
18.33
16.08
16.23
13.29
14.19
12.94
10.18
9.74
11.73
10.67
6.57
10.67
13.11
16
0.659
D/E ratiox
0.377
0.407
0.410
0.426
0.439
0.501
0.555
0.590
0.633
0.644
1.238
0.590
0.470
49
309.4
Enterprise value$M
110.4
109.1
109.1
108.6
126.2
131.5
126.7
138.5
142.6
161.2
367.0
5.02%
3.70%
92
72.25
LT debt$M
266.1
236.8
216.1
185.6
165.0
162.9
148.4
160.8
159.3
141.1
315.1
(3.09%)
(5.70%)
35
Revenue
$553.5M
3.42%
1.00×
Cost of revenue
$387.5M
3.42%
1.00×
Operating expenses
$65.22M
3.82%
1.04×
Property and equipment
16.21%
Spread over hurdle
(3.63%)