141.5
Revenue$M
377.0
377.6
375.3
375.5
374.8
371.8
375.8
380.1
386.1
393.2
153.5
0.97%
0.25%
33
25.04
Revenue growth%
24.11
21.40
22.18
19.42
18.24
19.92
17.13
16.80
14.16
13.95
27.98
16.80
18.83
8
4.09
Gross margin%
11.90
10.70
13.13
11.24
13.37
11.03
12.31
11.24
12.40
13.67
7.20
12.31
12.11
35
25.03
Operating margin%
21.64
18.90
18.15
15.29
16.50
17.92
19.91
19.06
20.18
20.11
11.16
19.91
18.98
28
15.69
Net margin%
14.18
12.76
14.90
12.42
13.77
11.54
13.96
15.00
17.91
16.74
27.01
15.00
14.07
6
30.52
P/E ratio (avg)x
45.01
50.79
50.60
58.23
63.74
75.06
76.39
82.10
80.36
79.04
11.57
79.04
69.40
30
29.07
EV/EBITx
29.34
28.26
28.05
27.97
32.33
37.77
44.03
51.90
52.68
62.41
27.26
51.90
35.05
32
19.45
FCF yield (avg)%
14.16
11.17
13.77
15.47
13.64
13.55
11.50
13.98
13.87
12.00
15.78
13.55
13.70
15
2.35
FCF margin%
11.61
11.99
13.81
11.85
9.35
9.41
11.77
9.68
10.47
8.77
26.21
9.68
11.04
37
0.778
FCF / Net incomex
0.345
0.344
0.356
0.327
0.328
0.351
0.327
0.344
0.331
0.287
1.361
0.331
0.338
46
21.75
ROIC%
16.43
18.92
18.51
15.89
13.97
12.57
9.80
11.74
11.00
9.73
23.71
11.00
13.27
44
18.05
Return on equity%
11.26
10.99
13.42
14.69
13.65
14.47
11.79
13.23
14.29
11.97
18.44
13.23
13.32
77
6.47
Return on assets%
11.30
11.79
10.63
12.58
10.29
7.34
9.71
12.29
13.06
13.57
21.62
12.29
11.55
55
0.25
EPS$
0.43
0.46
0.44
0.42
0.39
0.42
0.47
0.50
0.47
0.41
0.26
0.97%
(1.10%)
—
20.40
EPS growth%
17.41
14.59
15.94
16.87
18.77
16.68
17.41
18.50
19.90
18.34
9.29
18.34
17.41
52
0.19
Bookvalue per sh$
1.67
1.88
2.15
2.19
2.28
2.27
2.33
2.30
2.62
2.69
1.13
3.29%
5.56%
—
1.14
FCF per share$
1.41
1.41
1.58
1.69
1.82
1.68
1.75
1.75
1.62
1.71
0.74
(1.22%)
3.10%
—
0.24
Dividend per sh$
0.64
0.68
0.68
0.76
0.88
1.02
1.16
1.35
1.58
1.75
0.52
14.81%
10.88%
—
9.40
Div yield (avg)%
4.07
4.31
7.14
8.88
7.44
7.63
8.39
6.47
8.16
10.88
22.32
8.16
7.54
89
15.38
Payout ratio%
17.60
15.59
16.82
14.86
13.83
14.37
16.30
19.30
21.36
21.71
29.86
19.30
16.56
90
87.88
Shares (diluted)M
102.5
103.6
116.4
131.3
133.9
135.4
139.2
139.3
147.0
155.7
85.58
3.07%
4.27%
74
11.68
Buyback yield%
11.01
10.97
13.33
10.69
10.00
9.43
11.83
10.90
8.49
9.11
10.36
9.43
10.79
23
0.952
D/E ratiox
1.173
1.376
1.477
1.678
1.808
1.973
2.114
2.351
2.446
2.538
0.367
2.351
1.891
36
264.9
Enterprise value$M
235.7
225.8
203.1
195.0
203.4
185.3
171.5
171.3
173.0
153.8
75.27
(5.44%)
(4.30%)
42
212.4
LT debt$M
259.7
314.6
379.6
378.9
403.2
447.0
511.3
622.2
684.3
684.2
85.36
11.16%
10.54%
55
Revenue
$393.2M
0.25%
1.00×
Cost of revenue
$275.3M
0.36%
1.01×
Operating expenses
$54.57M
0.75%
1.05×