788.7
Revenue$M
550.9
596.8
646.0
681.4
707.0
763.3
790.7
821.3
853.8
904.8
881.6
5.06%
5.50%
58
3.11
Revenue growth%
15.48
15.04
15.31
16.23
16.34
13.69
11.87
12.94
10.58
8.21
16.33
11.87
14.37
61
19.14
Gross margin%
22.33
19.64
21.91
21.99
24.51
22.71
23.04
23.92
24.32
22.95
19.53
23.04
22.83
8
12.35
Operating margin%
20.88
18.63
21.07
19.50
22.18
22.15
23.91
21.32
21.27
22.64
20.58
22.15
21.29
84
6.58
Net margin%
8.76
6.10
5.10
2.92
1.55
2.40
1.04
0.40
0.40
1.42
26.48
1.04
1.97
57
13.65
P/E ratio (avg)x
13.61
15.94
17.91
19.24
20.62
22.38
25.10
27.88
32.37
36.82
11.35
27.88
21.50
62
8.304
EV/EBITx
32.50
33.67
32.54
28.31
27.93
25.74
26.86
25.85
25.71
22.79
15.97
25.74
27.40
35
18.36
FCF yield (avg)%
1.88
1.95
0.40
0.40
1.04
0.63
0.40
0.57
0.40
3.33
5.38
0.57
0.60
40
24.45
FCF margin%
18.93
20.75
22.59
20.48
17.91
16.84
13.91
13.36
13.30
13.39
19.35
13.39
17.37
63
0.542
FCF / Net incomex
1.336
1.514
1.641
1.584
1.670
1.650
1.866
2.167
2.495
2.500
0.455
2.167
1.660
69
6.92
ROIC%
22.15
20.94
18.51
20.28
18.40
17.95
16.17
14.41
16.15
14.57
11.89
16.15
18.18
84
19.03
Return on equity%
9.98
11.12
13.04
12.19
13.44
14.67
12.77
15.03
14.52
12.78
17.89
14.52
12.91
56
26.13
Return on assets%
6.14
3.94
6.60
5.01
5.43
7.75
9.45
9.22
7.42
6.57
4.63
7.75
6.59
80
12.11
EPS$
3.26
3.42
3.63
3.50
3.79
4.18
4.46
4.91
4.35
4.01
12.54
1.10%
2.90%
—
21.58
EPS growth%
32.34
34.15
34.51
36.93
35.04
35.58
35.72
34.05
36.54
33.85
2.22
35.58
34.77
31
4.09
Bookvalue per sh$
5.96
6.15
5.62
5.51
5.76
5.37
5.29
4.85
4.24
4.59
7.43
(4.45%)
(1.77%)
—
3.05
FCF per share$
8.14
8.02
7.99
8.32
8.45
9.05
9.07
8.73
9.06
9.75
7.92
2.91%
1.44%
—
12.59
Dividend per sh$
5.19
4.97
4.72
5.48
6.22
6.21
6.75
7.05
7.40
7.65
7.24
4.21%
3.55%
—
15.55
Div yield (avg)%
10.38
8.26
6.69
4.90
7.62
8.42
9.92
11.59
8.65
7.06
5.95
8.65
8.34
47
11.37
Payout ratio%
12.03
11.55
9.15
10.13
9.41
11.47
10.42
8.31
11.30
10.11
10.14
10.42
10.28
49
58.51
Shares (diluted)M
74.66
71.63
68.92
74.17
86.25
82.23
92.59
92.48
103.0
117.1
61.01
6.30%
4.49%
37
12.55
Buyback yield%
5.53
3.03
5.50
3.88
1.70
3.59
4.63
3.34
1.21
0.40
20.21
3.34
3.47
43
1.154
D/E ratiox
0.296
0.322
0.314
0.319
0.349
0.354
0.324
0.293
0.311
0.332
1.671
0.324
0.321
29
712.3
Enterprise value$M
103.3
100.7
104.6
109.6
115.9
115.1
123.8
119.3
127.4
116.7
99.38
0.14%
1.12%
73
135.8
LT debt$M
92.11
88.11
97.71
110.1
123.0
140.4
162.2
184.1
181.4
186.4
147.1
8.67%
8.10%
14
Revenue
$904.8M
5.50%
1.00×
Cost of revenue
$566.7M
5.20%
0.97×
Operating expenses
$133.8M
5.83%
1.03×
Goodwill & intangibles
19.12%
Cash and investments
17.68%
Spread over hurdle
14.02%