257.7
Revenue$M
265.6
281.8
302.0
316.9
346.4
374.0
395.9
416.3
446.0
284.0
276.4
7.07%
6.69%
80
10.07
Revenue growth%
14.05
14.38
15.00
13.18
11.96
12.67
14.39
16.40
16.60
3.44
26.44
14.39
14.38
52
28.37
Gross margin%
12.73
11.86
10.48
10.06
11.49
10.08
9.48
6.59
3.70
27.93
3.29
9.48
10.28
54
7.26
Operating margin%
33.49
34.00
32.30
33.97
36.17
34.47
31.52
31.79
31.61
7.49
7.87
31.79
32.90
78
22.15
Net margin%
13.40
10.93
10.44
8.44
5.56
8.42
9.34
10.94
12.88
14.38
23.73
9.34
10.69
39
26.77
P/E ratio (avg)x
33.52
35.83
34.41
33.23
37.05
40.96
40.06
37.91
39.26
21.84
10.47
39.26
36.44
21
31.53
EV/EBITx
53.40
62.45
64.52
70.75
73.12
77.95
83.58
93.16
96.16
14.78
24.83
83.58
71.94
85
2.68
FCF yield (avg)%
29.44
31.33
29.54
32.05
31.82
32.71
33.40
31.55
31.45
7.27
29.59
31.82
31.50
28
6.20
FCF margin%
9.84
8.33
5.99
4.40
5.14
5.36
5.73
5.67
7.04
13.18
17.16
5.67
5.86
7
0.770
FCF / Net incomex
0.505
0.531
0.539
0.585
0.616
0.621
0.680
0.670
0.754
0.399
1.283
0.670
0.600
22
6.62
ROIC%
4.12
2.58
1.07
0.40
0.40
0.81
1.76
0.40
2.74
21.49
2.26
0.81
1.41
68
8.49
Return on equity%
27.25
30.18
30.17
30.03
28.19
26.57
23.61
20.67
19.34
21.38
16.22
23.61
26.91
74
8.57
Return on assets%
20.12
20.30
18.15
17.49
17.10
15.36
17.97
17.52
16.11
11.36
17.39
17.10
17.75
38
0.39
EPS$
0.37
0.40
0.46
0.47
0.53
0.58
0.61
0.70
0.67
0.43
0.46
7.49%
5.67%
—
8.11
EPS growth%
23.44
21.20
20.29
17.72
18.98
19.55
17.24
20.13
17.21
6.36
14.01
18.98
19.84
65
0.33
Bookvalue per sh$
0.70
0.74
0.85
0.92
1.06
1.16
1.28
1.24
1.30
0.16
0.49
7.23%
6.92%
—
0.21
FCF per share$
0.86
1.03
1.15
1.17
1.37
1.43
1.57
1.83
2.11
0.27
0.46
12.58%
12.10%
—
0.46
Dividend per sh$
0.42
0.48
0.50
0.48
0.55
0.56
0.63
0.61
0.59
0.37
0.36
4.10%
4.71%
—
6.35
Div yield (avg)%
23.50
20.94
18.89
18.64
19.19
19.76
21.80
24.18
23.58
22.46
16.77
21.80
21.37
78
4.06
Payout ratio%
5.87
5.17
2.28
3.30
2.65
3.63
2.96
5.53
7.31
11.36
29.77
3.63
4.40
12
257.8
Shares (diluted)M
184.1
193.0
186.2
176.2
154.7
150.0
161.4
151.5
159.1
252.5
259.6
(2.02%)
(2.25%)
48
27.26
Buyback yield%
3.73
3.82
3.86
4.87
2.01
0.40
2.49
0.40
1.00
11.11
28.06
1.00
3.11
69
1.305
D/E ratiox
0.240
0.256
0.278
0.329
0.380
0.399
0.439
0.494
0.476
0.152
1.751
0.439
0.354
76
316.3
Enterprise value$M
535.5
502.2
511.9
546.1
523.5
597.0
578.5
560.1
559.6
274.0
21.42
0.49%
1.36%
68
373.7
LT debt$M
354.0
371.5
438.6
503.5
479.5
465.4
540.9
620.1
642.1
293.0
170.7
4.98%
5.62%
21
Revenue
$446.0M
6.69%
1.00×
Cost of revenue
$293.0M
6.39%
0.97×
Operating expenses
$65.86M
6.63%
0.99×
Spread over hurdle
(1.46%)