419.1
Revenue$M
339.6
348.2
359.9
369.4
387.5
396.2
403.8
417.4
437.6
467.6
465.6
3.45%
2.91%
59
13.37
Revenue growth%
1.82
0.40
0.40
1.62
2.55
3.94
5.69
6.49
5.36
14.19
9.19
5.36
2.19
73
25.31
Gross margin%
9.97
9.65
8.90
8.28
6.01
3.74
2.28
0.40
0.40
26.58
15.93
2.28
7.15
90
18.20
Operating margin%
24.54
23.05
20.22
19.36
16.97
15.24
14.04
12.47
14.63
19.24
2.96
14.63
18.16
57
12.54
Net margin%
25.00
27.05
24.64
23.63
23.89
24.29
26.72
24.61
25.40
7.28
16.89
24.61
24.63
8
17.99
P/E ratio (avg)x
29.01
31.72
34.16
34.52
34.54
34.42
34.14
34.60
37.75
14.84
12.63
34.54
34.29
86
22.94
EV/EBITx
22.00
24.87
27.74
27.16
29.22
29.49
29.76
30.18
29.30
16.84
20.87
29.49
28.48
31
4.74
FCF yield (avg)%
32.47
31.74
33.41
34.07
32.43
30.09
28.66
28.01
25.86
15.45
27.92
28.66
30.97
73
22.35
FCF margin%
32.72
33.50
33.10
35.85
34.25
36.02
33.97
35.52
38.21
16.47
20.05
35.52
34.11
89
0.284
FCF / Net incomex
1.956
1.877
1.846
1.914
1.952
2.210
2.323
2.557
2.714
1.549
0.535
2.323
1.971
59
29.71
ROIC%
8.92
7.20
6.13
8.02
5.27
5.88
8.12
10.32
9.77
11.83
18.73
8.12
8.07
90
19.12
Return on equity%
19.57
17.88
19.87
20.95
18.22
20.73
21.98
24.60
22.33
14.92
15.53
21.98
20.30
43
17.15
Return on assets%
24.11
23.87
22.32
24.20
23.11
23.69
22.69
19.74
21.82
3.15
2.82
22.69
23.31
44
1.51
EPS$
1.54
1.51
1.51
1.50
1.51
1.63
1.66
1.80
1.78
1.58
1.86
3.52%
0.58%
—
19.95
EPS growth%
21.26
22.27
23.02
21.19
19.41
21.31
19.76
16.85
16.94
25.09
14.90
19.41
20.47
61
4.31
Bookvalue per sh$
4.07
4.06
4.52
5.02
5.23
5.87
5.53
6.14
6.50
6.43
5.81
5.28%
4.82%
—
5.75
FCF per share$
8.12
7.92
7.92
8.54
8.76
9.10
9.21
9.07
9.36
5.70
6.33
1.86%
0.01%
—
6.20
Dividend per sh$
7.53
8.36
9.30
9.84
10.21
11.38
11.59
12.47
14.17
7.41
2.38
7.58%
7.30%
—
13.71
Div yield (avg)%
19.05
19.62
19.54
18.09
16.06
13.83
11.91
12.62
11.95
12.41
21.09
12.62
17.07
88
20.99
Payout ratio%
17.85
20.49
20.66
22.81
21.52
23.78
24.45
23.38
23.07
29.37
9.94
23.38
22.17
17
37.51
Shares (diluted)M
57.85
64.57
70.42
77.33
76.67
88.73
97.72
112.5
130.7
37.09
37.86
11.06%
9.13%
24
29.74
Buyback yield%
10.38
12.01
11.97
14.88
15.71
17.63
19.98
22.03
24.97
21.97
16.23
19.98
15.29
58
1.226
D/E ratiox
1.309
1.264
1.221
1.231
1.158
1.283
1.282
1.366
1.433
0.499
0.200
1.283
1.283
22
328.2
Enterprise value$M
109.8
114.2
121.4
132.7
129.9
134.9
133.6
117.3
118.3
361.6
276.7
(2.27%)
2.13%
82
175.1
LT debt$M
148.8
143.4
144.3
150.2
135.3
130.3
132.6
142.8
145.6
22.18
467.4
(0.62%)
0.29%
60
Revenue
$437.6M
2.91%
1.00×
Cost of revenue
$243.1M
2.52%
0.96×
Operating expenses
$68.51M
3.32%
1.04×
Goodwill & intangibles
16.46%