569.6
Revenue$M
499.0
525.7
533.0
539.0
559.6
571.5
588.9
604.5
640.6
663.3
607.8
3.46%
3.32%
28
18.25
Revenue growth%
22.56
20.82
22.30
20.42
21.52
20.49
23.39
22.43
20.22
19.81
2.53
20.49
21.17
19
28.67
Gross margin%
20.94
22.12
19.74
17.24
17.72
14.86
17.04
15.02
14.34
17.22
18.08
15.02
17.23
33
27.40
Operating margin%
7.84
9.84
8.21
9.70
6.77
9.75
10.86
9.53
11.15
8.29
25.13
9.75
9.62
47
24.48
Net margin%
29.10
30.13
30.40
30.85
29.15
29.24
30.19
31.91
34.67
33.24
6.03
31.91
30.29
62
34.47
P/E ratio (avg)x
17.51
17.65
18.94
18.18
18.19
17.68
17.76
16.51
16.88
17.25
7.287
17.25
17.66
20
23.34
EV/EBITx
23.43
24.63
25.57
25.33
27.57
26.91
25.70
24.92
27.42
25.79
13.27
25.79
25.63
22
13.42
FCF yield (avg)%
23.54
23.49
20.92
20.76
20.09
20.69
22.65
24.08
24.73
27.09
25.22
24.08
23.07
34
16.70
FCF margin%
22.03
24.87
22.27
20.80
21.88
24.40
21.88
21.51
23.70
22.75
27.31
22.75
22.15
68
1.663
FCF / Net incomex
0.318
0.365
0.355
0.406
0.413
0.474
0.548
0.593
0.635
0.624
0.575
0.593
0.443
83
2.53
ROIC%
16.34
17.52
18.65
16.10
14.77
15.20
14.97
12.31
11.13
13.22
9.09
13.22
15.08
64
21.56
Return on equity%
14.10
12.53
10.78
9.18
7.63
4.83
3.89
4.42
5.08
6.34
18.57
4.83
6.99
6
22.92
Return on assets%
22.58
24.89
25.83
22.89
23.50
23.02
20.71
22.08
24.84
22.71
16.22
22.71
22.95
59
7.08
EPS$
8.23
8.16
9.19
10.89
12.87
13.56
14.16
13.85
14.47
16.93
7.86
5.64%
7.79%
—
13.70
EPS growth%
14.09
11.14
13.96
14.23
11.51
12.77
12.74
11.56
8.90
8.34
19.70
11.56
12.15
89
6.95
Bookvalue per sh$
10.18
11.02
10.26
9.93
9.91
10.45
10.22
9.71
9.13
9.01
2.61
(1.90%)
(1.43%)
—
2.79
FCF per share$
4.32
3.92
3.54
3.52
3.70
3.69
3.58
3.26
3.44
3.32
5.52
(2.18%)
(2.56%)
—
6.32
Dividend per sh$
2.23
2.26
2.21
1.93
1.94
1.71
1.49
1.32
1.36
1.16
7.69
(9.81%)
(6.56%)
—
23.12
Div yield (avg)%
22.85
25.23
25.59
26.70
24.29
24.54
22.86
23.70
23.11
23.00
28.49
23.11
24.00
11
8.52
Payout ratio%
25.94
23.17
22.93
23.35
23.16
23.93
22.40
24.34
27.34
29.15
25.16
24.34
23.64
53
137.7
Shares (diluted)M
183.4
186.0
184.9
200.8
212.1
231.4
241.1
231.5
214.2
228.7
136.5
1.52%
3.66%
42
2.81
Buyback yield%
17.46
15.19
17.40
19.38
20.83
21.58
24.20
23.81
25.83
23.71
14.23
23.81
21.20
14
0.228
D/E ratiox
0.362
0.389
0.405
0.422
0.386
0.392
0.400
0.374
0.354
0.391
0.728
0.391
0.390
20
0.371
Enterprise value$B
0.865
0.894
0.808
0.834
0.910
1.021
1.147
1.128
1.197
1.092
0.370
3.70%
2.54%
8
0.230
LT debt$B
0.858
0.911
0.894
0.878
0.924
1.063
1.205
1.316
1.520
1.512
0.351
10.34%
6.09%
59
Revenue
$663.3M
3.32%
1.00×
Cost of revenue
$375.8M
3.45%
1.01×
Operating expenses
$68.80M
2.03%
0.88×
Goodwill & intangibles
16.41%