18.60
Revenue$M
195.4
212.2
226.9
250.0
272.8
292.1
312.2
343.9
376.5
407.9
19.18
8.38%
8.29%
92
6.89
Revenue growth%
16.19
15.75
18.03
17.47
17.69
19.56
18.14
19.70
16.81
15.22
4.52
18.14
17.58
91
25.80
Gross margin%
9.32
11.86
11.47
12.24
9.78
9.21
8.81
11.31
8.31
8.12
28.99
8.81
9.55
22
2.89
Operating margin%
30.31
31.02
32.95
30.42
31.51
30.60
32.97
32.06
33.60
33.36
16.40
32.97
31.78
47
6.96
Net margin%
2.64
4.19
7.14
5.20
2.48
0.40
1.26
2.48
0.40
0.40
19.70
0.40
2.48
54
29.52
P/E ratio (avg)x
26.56
27.35
30.48
32.36
31.78
34.21
31.59
31.78
29.98
31.64
37.52
31.64
31.61
42
32.58
EV/EBITx
13.70
13.42
14.18
16.77
20.11
23.06
26.96
29.56
31.90
33.59
31.17
29.56
21.59
79
12.36
FCF yield (avg)%
34.58
34.43
32.99
35.87
33.96
33.05
33.19
33.91
32.92
31.07
3.58
33.05
33.55
54
15.59
FCF margin%
13.35
15.45
16.30
17.54
18.41
16.92
19.75
21.96
21.90
20.08
15.18
20.08
17.98
89
0.491
FCF / Net incomex
1.118
1.015
1.036
1.013
0.981
0.893
0.967
0.945
0.961
0.998
0.476
0.961
0.990
88
5.71
ROIC%
24.15
24.41
24.36
22.72
20.23
19.93
22.22
20.63
19.87
20.03
18.03
20.03
21.42
94
20.50
Return on equity%
12.10
14.51
13.46
12.92
13.81
14.66
14.39
15.80
13.79
11.71
12.73
14.39
13.80
87
4.43
Return on assets%
13.83
12.30
11.27
13.43
15.92
13.57
15.67
14.90
15.84
13.23
2.53
14.90
13.70
66
2.69
EPS$
5.17
5.36
6.36
6.67
6.82
7.39
7.86
8.96
9.61
9.20
2.93
6.17%
6.78%
—
5.09
EPS growth%
18.32
20.27
22.17
19.25
20.02
21.65
21.90
23.60
25.54
27.81
22.74
23.60
21.77
59
2.67
Bookvalue per sh$
2.72
2.89
2.89
3.04
3.52
3.75
4.41
4.41
4.96
5.93
4.38
10.97%
8.82%
—
1.69
FCF per share$
5.24
5.22
5.46
6.34
6.85
8.07
9.18
10.59
10.87
11.04
3.89
10.02%
7.85%
—
5.15
Dividend per sh$
4.09
3.64
3.31
2.90
2.88
2.84
2.77
2.62
2.38
2.28
1.99
(4.59%)
(5.53%)
—
5.04
Div yield (avg)%
18.01
18.26
15.29
15.73
18.68
18.85
17.80
18.78
16.17
14.11
14.90
17.80
17.90
95
7.54
Payout ratio%
12.20
11.53
11.63
14.30
14.13
12.37
12.61
13.76
15.89
18.53
6.58
13.76
13.19
45
34.83
Shares (diluted)M
38.63
41.42
46.23
48.62
49.32
52.55
60.22
67.33
73.65
73.31
35.95
8.25%
6.43%
44
8.19
Buyback yield%
21.39
24.11
25.39
24.76
26.46
29.46
31.31
34.13
31.89
34.12
13.45
31.89
27.96
18
0.287
D/E ratiox
0.799
0.819
0.780
0.716
0.632
0.653
0.657
0.618
0.591
0.575
0.571
0.618
0.655
43
47.53
Enterprise value$M
81.45
83.32
78.68
69.82
67.58
61.59
57.56
59.80
59.90
54.48
262.7
(4.22%)
(3.93%)
29
318.2
LT debt$M
311.1
295.5
292.4
296.5
277.8
272.4
282.2
270.0
277.1
280.4
239.5
0.18%
(0.29%)
77
Revenue
$407.9M
8.29%
1.00×
Cost of revenue
$237.3M
8.22%
0.99×
Operating expenses
$49.10M
8.57%
1.03×