398.7
Revenue$M
284.7
291.7
303.6
321.7
340.7
360.7
380.4
397.7
413.2
426.6
408.7
4.60%
4.41%
55
13.53
Revenue growth%
16.56
16.82
17.36
19.33
21.39
23.24
24.16
27.06
27.48
28.39
15.86
27.06
22.32
92
21.97
Gross margin%
37.03
39.62
38.51
41.16
39.44
40.15
42.77
41.30
43.90
44.56
16.07
42.77
40.66
15
5.95
Operating margin%
20.22
17.78
15.78
15.77
12.80
10.53
12.60
10.59
10.33
12.20
24.29
10.59
12.70
86
10.36
Net margin%
4.29
7.09
10.03
7.92
10.85
8.87
8.44
11.17
11.88
14.11
23.85
11.17
9.45
89
26.50
P/E ratio (avg)x
20.06
22.03
25.11
25.52
29.97
29.09
32.66
36.15
42.13
43.59
26.26
36.15
29.53
81
16.88
EV/EBITx
46.22
52.07
49.86
47.64
46.37
47.01
49.91
47.24
50.09
48.35
7.376
48.35
48.00
44
22.67
FCF yield (avg)%
17.93
19.43
20.09
17.41
19.57
16.74
13.82
14.39
16.37
14.62
15.93
14.62
17.08
89
28.65
FCF margin%
16.61
15.46
16.11
15.83
13.64
13.05
15.36
13.25
11.92
12.35
16.46
13.05
14.50
94
1.452
FCF / Net incomex
2.582
2.626
2.625
2.784
2.810
3.015
3.106
3.058
3.243
3.721
0.973
3.106
2.913
56
19.52
ROIC%
26.92
29.59
28.45
30.90
29.38
26.60
25.67
25.88
26.14
23.68
12.24
25.88
26.76
20
14.58
Return on equity%
30.21
27.63
25.88
24.37
24.85
24.11
25.64
28.62
29.84
29.72
28.02
28.62
26.75
60
28.51
Return on assets%
20.82
22.97
22.17
22.91
25.13
25.30
26.49
24.84
25.62
23.09
23.43
25.30
23.97
6
4.60
EPS$
4.10
4.13
4.39
4.52
4.17
4.03
3.83
4.21
4.24
4.32
4.89
0.70%
(0.24%)
—
9.97
EPS growth%
12.95
12.25
10.62
9.02
11.76
13.58
13.02
14.09
16.05
13.11
3.81
13.58
12.98
5
4.70
Bookvalue per sh$
5.57
6.71
7.21
8.38
8.91
8.88
10.26
11.47
12.89
13.75
4.15
9.06%
10.64%
—
1.85
FCF per share$
2.00
1.99
1.97
1.90
1.97
2.12
1.86
1.97
1.71
1.86
3.05
(1.08%)
(1.78%)
—
5.10
Dividend per sh$
4.87
4.87
5.32
5.68
6.39
6.28
6.04
6.01
6.04
6.45
5.72
0.18%
4.46%
—
9.39
Div yield (avg)%
11.59
11.72
10.30
10.20
7.77
10.72
10.70
12.15
10.79
7.97
17.72
10.72
10.71
83
18.28
Payout ratio%
2.14
3.39
2.51
0.93
2.87
0.40
2.45
4.00
6.23
4.41
2.65
4.00
2.69
39
50.07
Shares (diluted)M
43.72
43.33
43.83
43.24
49.35
44.95
43.04
48.89
49.27
54.63
50.36
2.06%
1.27%
90
24.87
Buyback yield%
2.16
4.26
1.32
0.40
2.59
5.49
5.53
3.85
3.61
2.47
25.98
3.85
3.10
91
0.678
D/E ratiox
1.301
1.227
1.372
1.450
1.482
1.385
1.299
1.474
1.521
1.477
0.272
1.474
1.418
65
314.3
Enterprise value$M
551.8
572.0
542.1
525.7
555.6
543.9
629.7
731.8
678.9
747.2
378.8
6.10%
3.64%
19
0.307
LT debt$B
0.628
0.672
0.760
0.904
0.996
0.987
1.177
1.136
1.137
1.133
0.145
2.62%
7.37%
11
Revenue
$426.6M
4.41%
1.00×
Cost of revenue
$241.0M
4.45%
1.00×
Operating expenses
$49.62M
3.43%
0.91×
Spread over hurdle
55.41%