283.8
Revenue$M
304.1
318.0
325.7
335.0
342.4
356.1
367.3
373.2
377.6
387.6
309.8
2.51%
2.83%
87
29.70
Revenue growth%
23.29
24.85
27.59
24.99
24.40
23.85
24.28
24.73
27.14
26.12
15.74
24.73
24.79
12
3.09
Gross margin%
9.76
9.40
10.04
11.35
12.42
10.66
13.44
12.05
9.35
8.50
15.65
10.66
10.35
64
3.40
Operating margin%
21.28
23.16
23.76
24.85
26.44
24.53
26.69
26.63
27.19
25.83
22.00
26.63
25.34
35
23.13
Net margin%
2.49
4.42
5.98
4.77
2.34
2.92
2.98
0.64
1.12
3.33
27.58
2.92
2.95
39
10.20
P/E ratio (avg)x
21.60
20.68
24.05
26.50
29.36
28.69
28.75
27.16
27.03
31.06
13.70
28.69
27.10
39
37.11
EV/EBITx
21.90
21.16
21.49
24.40
27.07
30.03
29.41
32.60
34.29
33.30
23.09
32.60
28.24
55
29.56
FCF yield (avg)%
29.91
30.86
31.66
29.49
31.22
31.39
29.70
28.18
30.59
28.88
11.71
29.70
30.25
57
4.56
FCF margin%
23.05
24.65
25.95
26.60
26.90
28.86
28.21
30.18
28.69
26.79
18.11
28.69
26.85
50
1.154
FCF / Net incomex
2.045
2.328
2.193
2.444
2.852
3.283
3.762
4.261
4.494
4.963
1.485
4.261
3.067
59
8.57
ROIC%
22.26
19.67
16.80
15.93
16.09
13.22
11.03
9.57
10.18
9.90
23.90
10.18
14.57
71
29.77
Return on equity%
8.67
10.60
9.19
9.07
6.15
8.89
7.14
8.15
5.81
6.23
27.32
7.14
8.41
83
12.59
Return on assets%
29.23
30.83
30.15
27.29
30.01
27.76
28.48
26.02
28.43
27.61
28.77
27.76
28.45
38
0.20
EPS$
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.21
(0.09%)
(1.72%)
—
8.46
EPS growth%
24.73
27.02
29.36
31.45
28.93
27.64
26.04
28.72
28.80
26.49
27.90
27.64
28.18
13
0.10
Bookvalue per sh$
0.33
0.37
0.36
0.34
0.34
0.37
0.41
0.41
0.42
0.41
0.20
3.71%
3.11%
—
0.33
FCF per share$
0.11
0.12
0.12
0.13
0.13
0.15
0.18
0.20
0.21
0.24
0.39
12.96%
8.72%
—
0.33
Dividend per sh$
0.43
0.43
0.44
0.47
0.53
0.59
0.58
0.70
0.78
0.90
0.09
11.29%
7.77%
—
12.60
Div yield (avg)%
4.97
2.26
3.52
3.71
1.55
3.27
5.74
7.43
6.97
4.15
15.14
5.74
3.93
45
17.25
Payout ratio%
20.13
22.85
24.25
26.02
26.66
26.58
24.77
26.60
25.22
25.72
12.43
25.72
25.47
63
235.8
Shares (diluted)M
213.9
197.9
209.3
194.0
203.6
211.5
192.8
186.0
161.8
171.6
228.7
(3.37%)
(1.78%)
64
3.21
Buyback yield%
17.68
20.53
18.59
20.42
20.68
23.36
24.23
24.59
25.75
25.82
24.79
24.59
22.02
86
0.389
D/E ratiox
2.112
1.985
2.029
1.986
2.295
2.646
2.628
2.762
2.708
2.900
0.926
2.708
2.462
33
48.16
Enterprise value$M
77.88
72.14
78.24
85.02
92.61
104.2
106.9
117.0
108.6
120.2
15.93
5.36%
4.92%
70
113.1
LT debt$M
276.8
313.0
296.9
292.8
334.4
312.4
338.0
319.2
296.7
313.5
61.05
(1.28%)
1.08%
71
Revenue
$387.6M
2.83%
1.00×
Cost of revenue
$200.1M
3.02%
1.02×
Operating expenses
$61.59M
2.64%
0.98×
Goodwill & intangibles
19.08%
Property and equipment
16.46%