470.1
Revenue$M
685.4
697.0
689.2
683.7
674.6
670.8
679.1
700.7
690.3
704.3
505.3
0.86%
0.34%
70
3.90
Revenue growth%
18.22
19.29
21.29
22.93
25.76
28.72
28.31
26.08
24.33
26.35
21.07
26.35
25.04
41
17.56
Gross margin%
15.78
18.03
20.21
20.83
18.74
16.51
15.06
16.31
13.81
12.36
17.21
15.06
16.41
5
15.30
Operating margin%
9.36
12.21
13.74
16.02
16.08
13.39
12.64
12.84
11.16
9.03
18.16
12.64
12.74
49
16.19
Net margin%
12.12
14.01
14.64
16.55
17.33
19.68
17.66
18.11
20.49
20.19
17.12
19.68
17.49
69
10.40
P/E ratio (avg)x
13.36
12.90
13.00
12.65
11.79
10.34
9.447
10.36
11.21
11.98
31.53
10.36
11.88
57
33.54
EV/EBITx
10.25
10.62
10.10
10.34
9.169
9.189
9.926
9.278
9.959
10.86
12.21
9.926
10.03
71
18.08
FCF yield (avg)%
10.13
9.34
11.70
10.55
10.04
7.48
5.03
3.63
5.58
5.93
21.46
5.58
8.41
90
22.43
FCF margin%
17.25
19.06
17.09
19.12
20.05
20.54
20.27
18.55
16.75
19.43
14.89
19.43
19.09
87
1.240
FCF / Net incomex
1.587
1.764
1.661
1.473
1.615
1.680
1.511
1.538
1.442
1.381
1.782
1.511
1.562
38
5.43
ROIC%
17.35
19.18
17.87
17.35
15.53
13.88
14.68
17.33
16.08
16.38
7.40
16.08
16.86
83
14.10
Return on equity%
3.59
6.07
5.21
6.64
5.15
5.74
4.91
4.44
7.00
5.72
14.34
5.72
5.47
27
12.65
Return on assets%
15.84
17.29
14.73
11.74
11.25
13.43
14.25
12.11
15.06
15.13
17.12
14.25
14.49
77
3.86
EPS$
14.26
13.98
14.60
15.51
17.16
17.97
16.18
15.04
14.64
14.90
4.13
(2.79%)
0.56%
—
29.57
EPS growth%
11.92
14.17
13.70
15.77
17.40
16.01
14.97
14.08
16.40
17.97
4.77
16.01
15.37
40
3.37
Bookvalue per sh$
4.87
4.79
5.64
5.67
5.81
6.57
7.27
7.67
7.54
8.32
5.98
7.43%
5.34%
—
11.95
FCF per share$
4.41
4.13
3.77
3.45
3.00
2.87
2.53
2.35
2.46
2.59
8.29
(2.92%)
(5.66%)
—
13.67
Dividend per sh$
9.35
10.34
11.56
11.05
11.10
12.64
12.35
12.03
11.68
11.06
10.70
(0.09%)
2.57%
—
6.45
Div yield (avg)%
7.92
8.77
5.81
3.77
5.09
4.73
6.76
4.21
2.66
1.18
14.07
4.21
4.91
64
12.85
Payout ratio%
22.36
21.32
22.53
24.70
25.06
27.40
28.21
30.17
32.22
31.10
20.41
30.17
26.23
90
24.19
Shares (diluted)M
25.14
23.34
22.85
24.34
27.51
25.68
23.96
22.69
21.29
24.06
24.67
(2.65%)
0.81%
27
27.05
Buyback yield%
7.71
5.16
7.18
8.77
11.00
11.02
9.62
8.13
7.28
8.50
20.37
8.50
8.31
12
1.021
D/E ratiox
1.206
1.116
1.077
1.172
1.292
1.322
1.192
1.201
1.205
1.182
0.283
1.201
1.196
51
298.3
Enterprise value$M
606.2
651.0
644.0
705.8
774.7
795.7
860.7
938.6
854.7
871.9
656.0
2.39%
3.98%
16
536.2
LT debt$M
150.9
181.0
182.9
213.2
208.5
218.7
228.5
227.0
255.5
305.3
688.5
7.92%
7.89%
50
Revenue
$704.3M
0.34%
1.00×
Cost of revenue
$396.8M
0.19%
0.99×
Operating expenses
$171.7M
0.81%
1.05×