333.1
Revenue$M
407.9
438.2
461.7
494.0
537.6
575.2
625.2
670.4
732.8
775.9
354.9
7.61%
7.60%
90
5.00
Revenue growth%
9.61
8.69
9.58
11.41
8.54
11.16
13.75
11.06
13.44
11.67
9.32
11.67
11.11
39
12.61
Gross margin%
9.09
8.73
8.78
7.70
9.26
12.03
11.22
8.78
6.50
6.53
12.45
8.78
8.78
73
29.04
Operating margin%
6.03
3.84
1.64
0.61
0.40
0.40
0.40
0.40
2.10
4.56
3.99
0.40
1.13
11
16.47
Net margin%
14.06
12.54
10.11
9.69
7.80
7.24
9.64
12.21
10.34
7.44
29.89
9.64
9.90
32
19.42
P/E ratio (avg)x
29.35
32.49
39.53
43.87
46.61
53.37
55.73
60.56
70.70
76.87
37.63
60.56
49.99
15
10.12
EV/EBITx
37.66
42.77
50.84
53.91
60.68
68.13
73.19
72.62
84.88
102.0
13.22
73.19
64.41
39
7.38
FCF yield (avg)%
13.98
16.27
14.40
14.59
11.74
12.74
12.21
14.98
13.71
10.81
29.72
12.74
13.85
79
12.16
FCF margin%
12.73
11.80
11.84
13.02
11.55
14.02
15.68
16.07
16.18
18.81
4.32
16.07
13.52
24
1.099
FCF / Net incomex
1.168
1.179
1.182
1.221
1.439
1.422
1.508
1.488
1.614
1.957
1.556
1.508
1.431
6
7.89
ROIC%
27.44
24.65
23.90
25.00
23.87
25.32
25.91
27.02
24.31
27.17
9.04
25.91
25.16
39
15.07
Return on equity%
21.45
22.23
20.51
20.85
22.73
21.59
24.19
26.79
24.14
24.49
19.97
24.19
22.48
49
28.85
Return on assets%
17.72
17.97
19.81
17.49
17.03
16.79
18.68
17.16
20.02
20.44
12.14
18.68
17.84
85
2.79
EPS$
2.73
2.71
3.07
3.47
4.06
3.90
4.48
4.64
4.65
4.92
3.00
3.94%
5.30%
—
9.91
EPS growth%
14.67
15.14
16.83
16.04
15.84
16.40
13.90
16.74
18.89
17.65
12.88
16.74
16.22
90
2.29
Bookvalue per sh$
3.14
2.72
2.44
2.20
2.10
2.19
1.91
2.04
2.16
2.21
1.43
1.00%
(4.61%)
—
0.71
FCF per share$
2.80
2.73
2.67
2.90
3.20
3.49
3.23
3.00
3.39
3.71
2.41
3.00%
3.85%
—
0.63
Dividend per sh$
0.72
0.82
0.82
0.90
1.05
1.26
1.21
1.22
1.24
1.47
2.70
6.84%
7.10%
—
2.57
Div yield (avg)%
16.65
19.40
19.63
19.91
22.50
22.62
21.05
22.19
24.62
23.61
21.65
22.62
21.62
39
9.12
Payout ratio%
10.05
7.48
8.24
7.60
9.25
12.24
14.36
13.45
13.77
13.36
15.85
13.45
11.14
68
137.2
Shares (diluted)M
216.9
211.8
222.7
259.9
295.7
291.0
328.5
358.4
421.3
429.6
136.0
7.76%
8.32%
51
29.85
Buyback yield%
36.49
37.76
36.46
37.93
37.68
34.88
36.23
34.46
35.82
37.35
24.64
35.82
36.48
20
0.364
D/E ratiox
2.053
2.449
2.477
2.592
2.522
2.722
2.799
2.900
3.089
3.146
1.420
2.900
2.657
92
93.47
Enterprise value$M
330.8
300.3
260.5
247.9
222.5
206.0
215.7
202.8
177.2
160.9
399.7
(6.28%)
(7.13%)
20
577.5
LT debt$M
554.6
588.6
573.5
642.4
679.9
688.8
697.4
729.8
832.3
879.2
37.35
5.28%
6.04%
67
Revenue
$775.9M
7.60%
1.00×
Cost of revenue
$455.4M
7.76%
1.02×
Operating expenses
$192.5M
7.38%
0.98×
Goodwill & intangibles
16.88%