340.8
Revenue$M
369.3
398.9
431.0
448.9
474.1
506.1
537.6
573.7
596.0
626.7
369.5
5.74%
6.24%
42
9.26
Revenue growth%
9.24
6.67
5.95
3.59
1.68
3.07
0.49
3.38
1.98
4.23
29.24
3.07
3.48
44
9.35
Gross margin%
23.20
22.43
23.09
22.12
21.67
21.96
20.73
19.46
19.66
18.58
18.00
19.66
21.81
91
21.63
Operating margin%
24.36
22.56
24.63
25.75
27.54
29.56
28.58
28.29
28.22
29.51
27.82
28.58
27.88
56
25.37
Net margin%
1.75
0.40
3.01
3.15
0.50
0.40
0.63
1.56
3.73
1.49
26.12
1.49
1.53
72
20.85
P/E ratio (avg)x
47.70
45.16
51.54
59.05
66.61
64.47
68.49
63.47
58.56
57.52
20.81
63.47
58.80
26
15.58
EV/EBITx
28.57
25.75
25.45
22.86
23.57
21.57
20.98
18.90
17.86
16.46
19.06
18.90
22.22
10
23.48
FCF yield (avg)%
14.52
17.44
14.46
12.68
12.83
9.91
12.08
11.99
14.14
13.29
18.25
12.08
13.06
52
2.33
FCF margin%
21.21
21.68
22.37
20.32
21.97
19.81
19.37
19.70
21.04
19.88
9.22
19.81
20.68
53
0.924
FCF / Net incomex
0.111
0.117
0.115
0.113
0.101
0.099
0.095
0.097
0.085
0.089
0.268
0.095
0.100
13
21.20
ROIC%
5.23
2.84
0.40
0.40
2.66
4.97
2.62
5.13
6.02
4.55
17.97
4.97
3.70
62
22.70
Return on equity%
8.95
11.59
11.81
14.40
13.70
15.14
17.96
17.53
17.58
16.01
14.12
17.53
14.77
62
13.92
Return on assets%
19.54
21.68
21.54
21.27
21.46
18.76
17.39
17.67
17.33
14.89
26.75
17.39
19.15
57
5.98
EPS$
5.01
5.29
5.71
6.26
7.00
7.30
7.65
8.50
8.35
9.84
6.43
7.04%
6.92%
—
26.07
EPS growth%
21.30
21.11
21.34
22.33
20.27
22.61
24.52
27.51
26.75
28.54
20.84
26.75
22.47
14
4.43
Bookvalue per sh$
2.76
2.71
2.63
2.78
2.76
2.72
2.76
2.66
3.05
3.59
4.59
5.39%
2.28%
—
12.67
FCF per share$
11.76
10.77
10.15
10.60
10.35
9.31
9.56
8.59
9.45
8.46
4.51
(3.96%)
(3.58%)
—
11.94
Dividend per sh$
1.81
1.70
1.91
1.89
1.83
1.97
2.20
2.02
2.09
1.95
3.84
1.28%
0.24%
—
3.42
Div yield (avg)%
11.98
9.06
8.45
6.25
5.87
6.27
9.08
7.75
9.82
10.58
2.66
9.08
8.76
6
21.50
Payout ratio%
20.52
21.69
23.99
22.67
25.05
22.62
21.32
19.51
18.55
19.68
16.89
19.68
21.51
80
24.87
Shares (diluted)M
33.49
33.09
31.55
31.76
29.76
30.94
31.89
35.54
39.14
41.81
24.35
7.04%
3.05%
54
4.58
Buyback yield%
22.38
19.83
20.81
21.47
20.25
17.37
15.25
14.64
12.52
13.93
3.93
14.64
18.60
64
0.889
D/E ratiox
0.915
0.887
0.782
0.738
0.780
0.676
0.653
0.664
0.651
0.709
0.706
0.664
0.723
8
284.0
Enterprise value$M
430.7
471.2
512.4
554.5
647.6
649.1
693.8
720.8
681.4
648.8
55.63
0.04%
4.80%
89
367.4
LT debt$M
284.8
316.5
302.6
329.0
318.6
322.2
320.8
317.0
348.0
374.4
38.96
3.28%
3.87%
48
Revenue
$626.7M
6.24%
1.00×
Cost of revenue
$413.9M
5.97%
0.98×
Operating expenses
$118.9M
6.90%
1.06×