480.0
Revenue$M
392.5
407.7
421.8
452.7
486.2
511.0
530.2
571.6
613.7
649.3
490.4
5.96%
5.94%
36
28.85
Revenue growth%
5.36
5.97
6.03
8.68
10.72
7.72
8.09
9.24
8.87
8.13
7.65
8.13
8.11
8
2.36
Gross margin%
7.79
10.65
10.26
9.53
10.13
12.56
10.07
9.52
9.30
11.56
11.75
10.07
10.10
91
12.49
Operating margin%
27.84
27.99
28.67
26.14
24.52
26.91
25.98
23.06
23.00
21.42
7.98
23.06
26.06
54
19.46
Net margin%
12.62
10.92
13.11
11.24
11.36
13.65
16.58
16.31
17.36
19.93
24.87
16.58
13.38
85
32.95
P/E ratio (avg)x
8.680
9.521
10.55
10.14
11.52
12.42
12.71
12.35
12.01
12.59
10.97
12.42
11.77
65
8.428
EV/EBITx
17.25
16.36
18.36
20.33
19.44
21.22
21.71
22.75
25.86
28.05
21.16
22.75
20.77
42
17.32
FCF yield (avg)%
7.28
7.92
9.67
7.50
9.20
11.33
12.43
13.90
16.63
17.03
25.60
13.90
10.50
60
24.18
FCF margin%
34.36
33.01
34.04
32.70
34.64
34.87
36.01
38.21
36.43
35.92
29.99
36.01
34.76
79
0.556
FCF / Net incomex
3.053
3.399
3.393
3.653
4.203
4.487
4.872
4.763
4.684
5.288
0.512
4.763
4.345
90
9.19
ROIC%
14.59
15.97
14.58
14.42
12.58
14.90
14.21
13.63
14.57
17.51
14.73
14.57
14.58
35
12.26
Return on equity%
6.20
3.86
4.87
5.20
3.04
1.32
1.77
0.48
1.37
0.40
25.06
1.32
2.41
80
12.28
Return on assets%
19.44
21.70
21.89
24.62
24.68
27.43
24.96
26.11
28.15
27.07
24.48
27.07
24.82
56
0.38
EPS$
0.36
0.35
0.35
0.37
0.38
0.41
0.40
0.39
0.34
0.34
0.40
(2.07%)
(1.34%)
—
4.39
EPS growth%
22.81
23.89
23.34
22.17
21.63
20.29
22.46
24.56
25.08
22.82
19.04
22.82
22.82
30
0.74
Bookvalue per sh$
0.48
0.53
0.58
0.53
0.55
0.55
0.62
0.65
0.70
0.70
0.41
4.96%
5.30%
—
0.83
FCF per share$
0.46
0.45
0.50
0.52
0.50
0.55
0.59
0.59
0.61
0.60
0.57
3.80%
2.45%
—
0.66
Dividend per sh$
0.64
0.75
0.91
1.10
1.32
1.32
1.50
1.69
1.66
1.84
0.70
6.83%
11.81%
—
7.64
Div yield (avg)%
5.62
5.89
7.32
6.28
8.31
6.77
6.69
5.15
5.26
6.20
19.49
6.20
6.24
76
23.09
Payout ratio%
26.78
26.18
26.43
29.39
32.23
32.99
30.92
27.93
30.46
28.26
24.41
30.46
28.82
54
385.3
Shares (diluted)M
338.9
310.6
286.1
249.0
250.0
241.5
215.4
214.5
190.3
183.1
385.6
(6.04%)
(5.30%)
29
16.23
Buyback yield%
14.13
15.24
15.35
13.67
14.41
13.36
10.62
10.66
9.73
11.76
26.24
10.66
13.51
51
1.113
D/E ratiox
0.995
1.116
1.225
1.311
1.339
1.428
1.487
1.617
1.573
1.651
1.456
1.573
1.384
36
202.7
Enterprise value$M
677.0
671.3
692.4
758.4
832.0
732.1
678.3
666.8
667.6
618.2
536.4
(5.77%)
(0.43%)
30
0.578
LT debt$B
0.758
0.767
0.850
1.003
1.030
1.212
1.435
1.555
1.698
1.924
0.128
13.31%
10.22%
42
Revenue
$649.3M
5.94%
1.00×
Cost of revenue
$339.1M
6.26%
1.03×
Operating expenses
$93.87M
5.00%
0.91×
Cash and investments
17.47%
Spread over hurdle
(2.40%)