512.1
Revenue$M
413.9
430.9
442.0
454.9
481.9
509.0
519.9
535.6
554.4
588.3
538.4
4.07%
3.76%
14
18.00
Revenue growth%
0.41
1.56
2.12
0.40
2.06
0.40
0.40
0.71
0.40
0.40
15.86
0.40
0.40
6
7.60
Gross margin%
16.21
16.06
13.98
13.69
14.74
14.39
17.33
17.01
18.61
19.39
26.73
17.33
16.13
37
27.37
Operating margin%
8.10
6.33
4.72
2.83
0.55
2.17
1.32
1.85
0.40
2.71
22.68
1.85
2.44
84
6.25
Net margin%
22.29
19.66
16.81
15.39
13.80
11.67
10.82
13.46
15.63
15.41
22.37
13.46
15.40
39
12.44
P/E ratio (avg)x
9.253
9.705
10.15
10.85
11.68
10.82
10.38
10.51
9.913
10.02
29.53
10.38
10.27
90
19.70
EV/EBITx
17.46
19.43
19.06
19.73
20.48
20.33
23.10
21.92
21.52
21.93
11.65
21.92
20.41
60
17.70
FCF yield (avg)%
8.42
7.80
6.09
3.29
0.56
1.44
0.40
1.08
0.62
0.40
12.64
0.62
1.26
35
26.09
FCF margin%
24.10
25.55
28.23
28.11
26.37
28.62
30.76
29.70
27.73
29.82
13.67
29.70
28.17
91
0.525
FCF / Net incomex
1.024
1.131
1.003
1.074
1.094
1.192
1.116
1.169
1.077
1.067
1.351
1.116
1.086
35
28.79
ROIC%
14.64
13.32
13.60
15.73
15.07
16.30
15.66
15.11
12.75
9.85
9.30
15.11
14.85
88
24.82
Return on equity%
11.00
8.25
6.94
6.86
5.36
2.80
2.16
0.40
0.40
0.40
12.66
0.40
4.08
61
16.55
Return on assets%
8.19
8.20
6.96
6.93
5.52
8.12
10.50
11.75
14.26
12.58
29.46
11.75
8.19
21
34.64
EPS$
43.06
42.74
47.86
45.97
40.81
37.73
35.27
33.86
33.78
37.07
36.17
(1.90%)
(2.69%)
—
19.94
EPS growth%
16.63
14.36
16.52
16.51
13.90
13.65
11.54
9.96
7.11
7.87
9.08
9.96
13.78
23
40.42
Bookvalue per sh$
38.11
38.28
44.08
46.95
50.30
53.91
52.66
57.83
56.29
65.57
57.55
5.44%
5.36%
—
18.37
FCF per share$
45.01
43.81
38.34
37.30
37.78
34.34
33.25
30.44
27.60
24.50
11.88
(8.30%)
(6.23%)
—
57.54
Dividend per sh$
37.50
39.55
39.97
44.19
44.10
44.79
54.00
54.62
54.32
58.15
13.60
5.69%
5.89%
—
17.20
Div yield (avg)%
16.77
17.03
16.86
18.98
18.16
21.03
20.76
22.18
21.75
24.68
16.98
21.75
19.87
50
13.11
Payout ratio%
24.33
22.18
24.58
22.19
19.38
18.46
17.45
18.18
18.69
20.45
26.18
18.46
19.91
38
12.99
Shares (diluted)M
15.06
14.71
13.60
14.07
14.14
14.18
15.18
13.68
13.68
14.10
12.78
(0.06%)
0.18%
75
6.02
Buyback yield%
4.58
5.93
6.64
8.38
10.43
8.52
9.59
9.04
10.48
12.70
5.78
9.59
8.78
39
1.639
D/E ratiox
1.926
2.256
2.330
2.589
2.517
2.705
2.674
2.925
2.771
3.084
1.466
2.771
2.631
30
492.0
Enterprise value$M
94.83
99.90
112.3
113.0
108.5
119.9
129.8
130.1
146.6
143.8
142.2
5.80%
5.91%
13
383.9
LT debt$M
217.0
243.7
271.6
257.9
238.9
268.7
265.9
267.3
297.4
279.3
426.6
3.17%
2.29%
17
Revenue
$588.3M
3.76%
1.00×
Cost of revenue
$330.4M
4.14%
1.04×
Operating expenses
$90.75M
3.59%
0.98×
Cash and investments
18.91%
Goodwill & intangibles
15.62%