442.8
Revenue$M
212.9
231.1
249.3
268.4
286.4
304.9
336.8
357.9
382.8
423.9
492.4
8.16%
7.96%
25
19.82
Revenue growth%
9.36
8.82
9.23
7.89
8.04
6.48
3.95
4.39
4.59
4.78
12.23
4.59
7.18
33
23.47
Gross margin%
13.19
15.19
14.85
14.82
16.53
13.97
12.61
13.49
13.81
13.79
15.09
13.79
13.89
79
3.45
Operating margin%
11.13
8.69
7.32
8.77
10.08
11.72
11.05
8.52
10.12
9.02
10.57
10.12
9.55
13
27.24
Net margin%
17.65
20.62
21.54
20.36
20.89
18.49
19.07
19.09
21.40
21.66
21.10
19.09
20.49
20
33.27
P/E ratio (avg)x
38.55
44.04
44.98
48.93
50.18
53.64
60.50
71.28
72.17
73.39
23.97
71.28
51.91
20
18.40
EV/EBITx
18.16
17.31
16.64
15.48
15.15
17.26
16.90
17.84
16.81
16.51
30.34
16.90
16.86
81
26.85
FCF yield (avg)%
26.18
25.66
25.44
27.95
28.10
26.43
29.39
29.64
27.53
29.85
2.13
29.39
27.74
70
27.58
FCF margin%
5.86
4.54
1.56
3.74
3.34
3.27
3.10
6.00
6.53
6.81
9.13
6.00
4.14
43
0.705
FCF / Net incomex
1.392
1.507
1.613
1.792
2.101
2.124
2.435
2.778
3.163
3.226
0.588
2.778
2.113
21
18.14
ROIC%
25.56
26.78
25.26
25.35
26.18
24.23
22.13
24.49
25.30
27.51
16.87
24.49
25.32
30
16.71
Return on equity%
27.33
25.20
27.57
28.33
25.50
22.99
24.87
23.52
23.39
23.38
6.34
23.39
25.03
66
25.48
Return on assets%
17.63
20.29
21.21
21.51
24.09
24.25
23.66
24.08
21.33
21.88
11.95
23.66
21.70
39
0.80
EPS$
0.88
0.95
0.98
0.95
1.01
0.98
1.17
1.34
1.57
1.58
0.84
9.43%
6.94%
—
14.90
EPS growth%
18.19
18.18
20.29
17.98
20.31
21.13
22.72
22.39
22.62
19.92
6.99
22.39
20.30
85
0.73
Bookvalue per sh$
0.86
0.89
0.85
0.81
0.90
0.90
0.93
0.87
0.87
0.91
0.26
0.33%
0.53%
—
0.80
FCF per share$
0.40
0.37
0.37
0.39
0.35
0.38
0.40
0.36
0.33
0.30
0.88
(3.50%)
(3.37%)
—
0.97
Dividend per sh$
0.30
0.30
0.27
0.24
0.23
0.22
0.20
0.19
0.17
0.16
0.32
(6.92%)
(5.50%)
—
7.59
Div yield (avg)%
15.54
14.59
16.57
15.62
14.32
14.00
14.96
13.17
13.94
16.38
25.82
14.00
14.78
79
17.40
Payout ratio%
5.97
6.64
9.00
7.07
6.04
7.91
8.74
11.46
12.36
10.25
16.65
10.25
8.33
59
184.2
Shares (diluted)M
183.0
171.9
160.3
158.1
147.4
149.6
136.7
131.1
126.6
121.1
184.1
(3.85%)
(5.03%)
45
19.60
Buyback yield%
16.79
17.82
16.42
16.82
19.40
21.31
19.80
18.12
16.55
14.09
27.38
18.12
17.32
54
0.950
D/E ratiox
0.149
0.145
0.166
0.168
0.169
0.161
0.182
0.187
0.201
0.216
0.505
0.187
0.169
71
150.8
Enterprise value$M
190.1
190.4
209.3
242.2
270.9
317.9
344.1
391.3
411.8
410.6
160.9
8.67%
7.78%
64
244.1
LT debt$M
95.57
108.8
129.1
153.2
180.7
186.1
213.1
207.7
242.9
273.6
337.4
8.65%
11.06%
85
Revenue
$423.9M
7.96%
1.00×
Cost of revenue
$261.8M
7.80%
0.99×
Operating expenses
$95.35M
7.94%
1.00×
Goodwill & intangibles
15.25%
Spread over hurdle
(0.73%)