218.7
Revenue$M
263.9
264.2
270.0
276.7
281.7
282.0
278.1
287.1
290.1
289.7
233.2
0.56%
1.03%
48
14.93
Revenue growth%
17.56
18.17
20.74
17.91
14.94
12.37
10.57
11.00
13.08
11.48
12.67
11.48
14.01
58
3.32
Gross margin%
25.34
25.73
25.80
24.13
21.46
21.03
22.46
24.74
24.77
25.41
17.90
24.74
24.76
50
16.48
Operating margin%
19.00
16.45
19.10
19.02
17.72
19.77
22.21
21.65
18.88
15.97
27.49
19.77
19.01
63
19.03
Net margin%
2.12
0.87
0.40
0.95
3.51
4.71
7.14
8.32
10.25
13.15
10.69
8.32
4.11
29
37.80
P/E ratio (avg)x
33.73
39.77
39.46
46.52
51.19
50.92
57.74
67.62
74.64
72.10
33.04
67.62
51.05
47
36.33
EV/EBITx
14.24
14.62
14.57
16.00
17.72
18.66
22.41
26.58
30.54
29.85
14.65
26.58
18.19
26
23.17
FCF yield (avg)%
10.80
10.68
9.40
11.73
11.15
9.76
9.68
9.75
12.56
12.30
20.73
9.76
10.74
22
8.58
FCF margin%
18.79
19.35
20.40
21.69
19.02
20.41
21.40
20.11
18.07
16.95
12.24
20.11
19.73
82
1.480
FCF / Net incomex
1.894
1.941
2.257
2.201
2.167
2.509
2.508
2.748
2.567
2.475
0.173
2.509
2.366
57
18.88
ROIC%
27.85
27.12
25.72
23.70
21.50
21.20
18.22
16.53
16.44
17.13
14.05
17.13
21.35
82
16.64
Return on equity%
23.92
22.19
23.87
25.32
26.01
24.19
21.83
23.64
22.83
21.30
8.59
22.83
23.75
15
21.32
Return on assets%
17.09
19.83
17.75
17.84
15.09
15.76
18.14
15.83
13.18
10.59
21.31
15.76
16.46
26
1.21
EPS$
1.61
1.71
1.94
2.03
2.14
2.25
2.18
2.13
2.20
2.55
1.30
3.63%
5.02%
—
25.23
EPS growth%
19.60
17.05
17.83
19.62
17.84
18.01
18.35
15.56
14.52
13.56
20.22
15.56
17.84
75
3.24
Bookvalue per sh$
5.07
5.90
7.09
7.37
7.22
7.42
7.86
7.89
8.26
8.32
1.98
2.90%
6.32%
—
0.89
FCF per share$
1.32
1.20
1.03
0.96
0.99
0.91
0.85
0.75
0.71
0.62
1.34
(8.90%)
(7.15%)
—
2.61
Dividend per sh$
2.16
2.30
2.22
2.24
2.40
2.25
2.29
2.10
1.87
1.66
2.93
(7.03%)
(2.80%)
—
29.27
Div yield (avg)%
9.75
9.95
6.96
6.96
4.53
2.01
0.40
0.40
3.29
6.24
9.61
2.01
5.39
6
29.94
Payout ratio%
24.01
22.79
22.46
24.81
25.09
27.41
30.09
32.10
31.25
32.04
26.99
31.25
26.25
25
37.28
Shares (diluted)M
62.10
74.39
89.08
101.9
115.8
115.0
137.0
151.0
171.6
201.6
36.74
11.72%
13.34%
64
10.39
Buyback yield%
19.74
19.47
22.02
24.74
27.18
29.19
27.88
29.09
31.29
28.60
5.17
29.09
27.53
36
1.178
D/E ratiox
1.102
1.005
1.054
0.999
0.954
0.999
1.100
1.130
1.155
1.271
1.679
1.130
1.077
31
269.0
Enterprise value$M
293.5
350.3
341.3
376.1
386.4
449.1
444.7
434.2
442.7
536.5
250.4
6.78%
7.38%
21
292.7
LT debt$M
216.9
220.9
231.9
224.7
221.1
216.9
213.3
227.0
227.4
230.0
247.5
0.79%
2.02%
78
Revenue
$289.7M
1.03%
1.00×
Cost of revenue
$202.8M
1.03%
1.00×
Operating expenses
$38.19M
0.37%
0.94×
Cash and investments
17.54%
Spread over hurdle
59.10%