341.8
Revenue$M
276.1
301.6
321.9
345.4
371.3
405.6
436.6
467.5
498.9
545.3
380.5
7.99%
7.74%
23
2.17
Revenue growth%
24.92
24.84
22.48
23.07
25.95
26.14
23.91
23.18
23.44
23.29
23.92
23.44
23.67
76
22.98
Gross margin%
2.99
4.87
5.23
4.65
4.46
4.84
7.48
7.01
5.97
4.19
11.03
5.97
4.85
73
10.18
Operating margin%
12.73
15.19
13.84
11.33
10.54
12.48
11.04
11.09
12.28
9.70
9.43
11.09
11.80
93
4.68
Net margin%
17.27
18.70
16.89
16.35
18.52
16.41
14.28
17.09
15.98
15.28
14.60
15.98
16.65
27
16.85
P/E ratio (avg)x
25.83
26.33
27.71
26.93
28.35
28.59
29.95
31.16
30.32
33.75
7.964
30.32
28.47
72
29.44
EV/EBITx
19.37
20.59
20.71
19.50
21.89
21.51
22.43
21.56
23.56
27.09
36.26
22.43
21.53
79
14.90
FCF yield (avg)%
12.95
14.96
12.57
10.24
9.46
9.87
9.47
9.67
8.59
10.33
6.93
9.67
10.05
50
8.40
FCF margin%
14.53
15.33
16.55
15.62
15.98
18.29
19.09
20.41
21.61
24.51
28.65
20.41
17.42
66
1.771
FCF / Net incomex
0.668
0.617
0.643
0.702
0.729
0.748
0.794
0.851
0.884
0.972
1.390
0.851
0.738
28
16.17
ROIC%
20.30
22.51
24.07
21.40
22.22
21.89
19.71
21.62
24.44
26.36
29.44
21.89
22.06
42
8.41
Return on equity%
9.00
10.56
9.14
8.41
11.33
9.25
10.46
10.60
12.13
10.54
21.82
10.54
10.50
38
8.81
Return on assets%
12.28
9.58
7.05
5.61
3.38
4.76
2.37
0.40
2.03
3.20
29.00
2.37
4.07
68
6.07
EPS$
7.38
6.28
5.82
5.17
5.21
4.52
4.68
4.15
3.58
3.72
6.41
(6.51%)
(6.54%)
—
13.06
EPS growth%
11.99
13.55
14.19
14.83
12.58
13.39
14.37
17.29
16.73
15.82
28.16
15.82
14.28
46
3.18
Bookvalue per sh$
1.24
1.23
1.28
1.19
1.26
1.15
1.00
1.02
0.94
0.91
4.47
(6.31%)
(2.44%)
—
4.72
FCF per share$
3.33
3.24
3.11
2.66
2.35
1.99
1.86
1.59
1.60
1.53
6.44
(8.21%)
(7.96%)
—
3.69
Dividend per sh$
2.22
2.02
1.99
1.91
1.70
1.55
1.50
1.35
1.47
1.55
6.82
(1.80%)
(3.80%)
—
9.41
Div yield (avg)%
12.17
9.23
7.71
5.62
6.36
8.47
8.09
10.37
7.94
9.56
19.46
8.47
8.28
67
25.44
Payout ratio%
23.51
25.02
24.90
23.79
21.77
18.94
16.27
14.98
12.97
14.28
6.50
14.98
20.36
57
34.93
Shares (diluted)M
49.93
49.41
52.10
53.51
53.37
50.92
48.94
52.07
48.40
49.24
34.77
(1.60%)
0.90%
92
7.08
Buyback yield%
6.28
7.59
7.19
5.05
5.43
7.43
9.75
9.90
7.64
10.25
17.47
9.75
7.51
51
1.256
D/E ratiox
1.197
1.255
1.270
1.426
1.650
1.723
1.820
1.802
1.832
1.946
0.575
1.820
1.687
52
338.2
Enterprise value$M
467.4
554.4
587.1
665.1
677.8
742.9
738.0
759.7
781.7
902.5
247.5
5.89%
6.61%
28
29.60
LT debt$M
190.1
206.1
232.2
260.4
240.1
268.8
295.0
301.8
278.2
273.4
334.3
2.63%
4.83%
60
Revenue
$545.3M
7.74%
1.00×
Cost of revenue
$371.1M
7.86%
1.01×
Operating expenses
$97.24M
7.54%
0.98×
Goodwill & intangibles
19.78%
Spread over hurdle
(5.30%)