264.4
Revenue$M
299.9
317.9
334.8
356.8
385.0
401.4
427.2
455.6
492.7
525.7
290.5
6.43%
6.68%
13
16.50
Revenue growth%
17.05
14.37
12.52
9.71
10.75
11.91
9.62
11.57
10.74
12.71
27.63
11.57
11.74
53
15.01
Gross margin%
29.16
28.82
26.68
23.91
21.24
22.64
24.40
23.17
21.22
23.31
12.86
23.17
23.61
48
15.11
Operating margin%
8.85
8.95
8.16
7.05
7.77
5.90
4.85
7.17
7.25
9.15
26.95
7.17
7.51
7
13.06
Net margin%
33.49
36.09
34.80
33.97
31.72
33.90
33.79
35.58
34.90
37.00
8.38
34.90
34.38
50
11.86
P/E ratio (avg)x
29.45
33.92
33.64
37.95
42.72
49.45
48.98
52.29
56.38
58.11
7.824
52.29
45.85
58
20.17
EV/EBITx
23.63
24.45
26.99
27.69
27.76
24.97
24.96
26.51
24.40
22.01
29.90
24.96
24.96
79
12.95
FCF yield (avg)%
31.69
33.35
33.43
31.24
31.36
29.38
28.56
29.11
28.59
26.16
2.68
28.59
30.31
76
12.90
FCF margin%
14.98
14.52
16.34
17.94
18.39
19.58
16.60
19.29
19.58
19.33
13.07
19.33
18.17
54
0.675
FCF / Net incomex
1.628
1.604
1.784
1.858
1.681
1.714
1.620
1.469
1.531
1.716
1.661
1.620
1.655
75
16.58
ROIC%
5.28
2.78
5.47
5.60
6.55
6.08
3.52
2.65
2.20
2.34
7.59
2.65
4.40
82
28.75
Return on equity%
26.94
29.40
28.71
25.84
25.52
24.10
23.78
25.54
28.10
30.51
18.19
25.54
26.39
42
26.11
Return on assets%
15.74
15.88
18.78
17.37
16.31
13.45
11.51
10.67
9.98
7.16
10.72
10.67
14.59
34
0.71
EPS$
1.12
1.22
1.47
1.59
1.76
2.03
2.10
2.04
2.20
2.60
0.75
8.11%
9.05%
—
26.27
EPS growth%
19.75
18.79
19.40
17.92
16.54
17.48
18.66
16.81
15.57
15.52
19.19
16.81
17.70
41
0.59
Bookvalue per sh$
1.61
1.60
1.47
1.37
1.24
1.37
1.24
1.24
1.19
1.20
1.95
(0.68%)
(1.63%)
—
2.91
FCF per share$
3.17
3.30
3.52
3.62
3.78
3.73
3.21
3.54
3.86
3.84
2.54
0.31%
1.40%
—
1.74
Dividend per sh$
0.92
1.03
1.19
1.16
1.16
1.14
1.22
1.40
1.42
1.58
0.90
6.25%
5.33%
—
6.22
Div yield (avg)%
13.42
13.36
10.61
10.04
9.94
8.62
10.94
11.65
11.41
13.93
25.58
11.41
11.17
49
3.51
Payout ratio%
2.08
0.40
0.40
2.11
2.73
3.01
3.66
4.84
6.16
3.69
11.60
3.69
2.87
11
61.67
Shares (diluted)M
66.83
66.79
62.29
58.65
62.74
67.04
67.85
60.48
54.91
52.35
61.65
(3.56%)
(1.68%)
71
2.64
Buyback yield%
10.60
11.18
9.35
10.68
10.35
11.98
14.65
16.98
17.70
17.90
11.51
16.98
11.58
67
0.896
D/E ratiox
1.187
1.360
1.443
1.638
1.619
1.677
1.931
2.010
2.144
2.283
1.670
2.010
1.658
53
254.4
Enterprise value$M
139.1
121.0
119.0
120.8
128.7
128.4
113.6
116.9
120.0
104.3
137.9
(4.12%)
(3.77%)
24
102.1
LT debt$M
262.4
250.0
262.5
230.7
220.8
222.3
209.3
223.9
199.8
198.5
211.0
(2.11%)
(2.23%)
57
Revenue
$525.7M
6.68%
1.00×
Cost of revenue
$327.4M
6.95%
1.03×
Operating expenses
$71.51M
6.43%
0.98×