372.8
Revenue$M
160.1
171.3
187.0
203.5
224.8
249.6
274.6
301.5
330.9
366.4
400.2
10.26%
9.71%
67
17.16
Revenue growth%
19.59
21.14
18.57
17.09
14.90
14.48
15.78
16.78
18.76
18.41
10.43
16.78
17.75
6
2.47
Gross margin%
13.61
13.64
12.16
15.14
14.34
15.13
14.03
16.99
15.69
14.94
20.95
15.13
14.64
28
22.01
Operating margin%
17.94
16.45
18.99
19.71
18.50
15.53
16.85
17.09
18.99
19.79
23.83
17.09
18.22
61
27.05
Net margin%
8.04
9.95
9.51
11.70
12.66
12.13
10.39
7.95
6.11
6.78
18.58
7.95
9.73
63
17.75
P/E ratio (avg)x
52.21
54.42
52.30
56.66
55.28
53.15
56.57
62.11
64.82
76.41
8.285
62.11
55.92
81
24.82
EV/EBITx
29.85
26.74
25.06
24.17
26.62
27.50
27.33
27.12
30.00
32.50
35.78
27.50
27.23
15
14.80
FCF yield (avg)%
24.96
23.57
24.16
21.98
23.58
23.55
23.98
26.97
28.28
26.98
17.47
26.97
24.07
92
8.91
FCF margin%
20.45
23.11
21.28
23.11
24.68
23.03
25.75
27.15
27.69
28.10
8.69
27.15
23.89
50
0.641
FCF / Net incomex
0.718
0.743
0.772
0.814
0.830
0.837
0.844
0.921
0.814
0.842
0.574
0.842
0.822
45
3.42
ROIC%
23.11
24.86
25.96
26.11
25.87
23.44
21.61
21.36
20.49
22.20
17.69
21.61
23.27
84
4.64
Return on equity%
29.34
29.67
29.75
29.52
32.38
32.46
34.65
32.94
31.46
33.11
6.92
32.94
31.92
88
17.28
Return on assets%
28.20
26.37
28.06
29.07
31.10
31.27
28.53
29.49
27.57
28.96
16.98
28.96
28.74
43
0.87
EPS$
1.23
1.25
1.28
1.25
1.14
1.14
1.17
1.13
1.20
1.07
0.94
(1.28%)
(0.90%)
—
9.52
EPS growth%
14.47
16.17
13.90
16.30
17.00
17.41
18.24
19.72
18.76
18.88
21.81
18.76
17.20
53
1.98
Bookvalue per sh$
1.31
1.31
1.34
1.44
1.51
1.40
1.43
1.54
1.55
1.51
2.36
0.01%
1.24%
—
0.71
FCF per share$
3.59
3.64
4.10
4.51
4.50
4.31
4.42
4.77
4.66
4.77
3.02
1.21%
3.32%
—
2.74
Dividend per sh$
3.12
3.19
3.24
3.56
3.45
3.80
3.67
4.22
4.51
4.47
3.56
5.37%
4.38%
—
14.76
Div yield (avg)%
19.16
17.10
19.85
19.88
18.52
20.92
20.62
23.04
21.77
19.06
21.06
20.92
19.86
78
26.11
Payout ratio%
8.03
9.74
10.93
12.62
10.00
10.86
11.94
10.43
11.67
10.44
26.10
10.86
10.65
76
132.1
Shares (diluted)M
104.6
113.6
109.0
108.4
98.17
104.1
112.7
118.0
122.9
121.2
131.5
4.31%
2.40%
91
26.92
Buyback yield%
31.08
30.88
29.60
31.09
29.11
27.29
29.54
30.10
27.99
30.75
12.09
29.54
29.85
82
0.802
D/E ratiox
1.926
1.885
1.745
1.578
1.570
1.533
1.537
1.722
1.594
1.814
0.751
1.594
1.658
62
100.9
Enterprise value$M
263.4
237.0
214.7
190.7
168.7
166.5
164.4
174.4
168.8
164.3
386.1
(0.54%)
(5.52%)
51
286.0
LT debt$M
438.0
474.3
514.3
528.9
587.4
571.5
536.4
509.6
556.0
522.9
135.0
(2.30%)
2.41%
45
Revenue
$366.4M
9.71%
1.00×
Cost of revenue
$196.3M
9.51%
0.98×
Operating expenses
$68.75M
10.80%
1.10×
Cash and investments
16.91%
Goodwill & intangibles
15.80%
Spread over hurdle
(4.25%)