154.3
Revenue$M
475.0
488.2
494.9
511.1
521.7
518.0
519.0
525.2
525.1
531.0
159.6
0.35%
1.34%
62
26.88
Revenue growth%
12.96
14.37
16.52
17.03
17.71
17.76
19.14
21.16
18.62
19.88
2.19
19.14
17.73
71
13.38
Gross margin%
3.72
6.45
6.24
4.46
6.15
8.40
7.46
5.29
5.30
2.41
15.13
5.30
5.73
55
17.62
Operating margin%
10.16
11.19
13.98
13.63
16.33
17.46
18.57
21.09
19.39
19.82
20.03
19.39
16.89
90
16.05
Net margin%
8.82
10.02
10.90
10.93
10.26
8.11
9.43
6.48
4.79
6.32
22.93
6.48
9.12
24
25.92
P/E ratio (avg)x
15.95
16.36
16.87
17.96
20.27
21.83
22.82
24.95
28.00
31.19
18.75
24.95
21.05
17
23.15
EV/EBITx
7.043
6.720
7.365
6.853
6.610
7.404
7.608
8.244
7.450
7.498
28.66
7.498
7.384
17
18.41
FCF yield (avg)%
10.25
8.54
6.84
9.53
8.01
5.19
3.56
0.74
1.84
2.49
8.98
2.49
6.01
45
8.23
FCF margin%
5.22
5.16
6.36
5.59
6.48
7.58
4.83
1.99
3.34
4.20
9.73
4.20
5.19
81
0.881
FCF / Net incomex
1.128
1.292
1.413
1.667
1.658
1.802
1.715
1.926
2.249
2.599
0.383
1.926
1.691
73
17.73
ROIC%
16.75
19.22
17.36
18.14
15.36
17.37
15.23
15.91
17.44
16.36
5.26
16.36
17.06
48
10.19
Return on equity%
17.81
19.21
16.78
18.97
20.43
23.25
22.77
24.91
24.75
22.19
28.55
23.25
21.31
20
4.92
Return on assets%
8.67
9.13
9.84
9.82
8.48
5.59
4.05
2.87
3.23
4.99
17.48
4.05
7.04
24
0.22
EPS$
0.26
0.26
0.26
0.26
0.29
0.30
0.30
0.31
0.32
0.31
0.24
1.43%
3.17%
—
25.66
EPS growth%
12.20
11.28
13.26
12.21
13.44
12.26
14.56
16.74
16.59
16.18
13.44
16.18
13.35
13
0.60
Bookvalue per sh$
0.58
0.63
0.59
0.57
0.63
0.62
0.61
0.61
0.58
0.61
0.49
(0.49%)
0.96%
—
0.52
FCF per share$
0.47
0.56
0.59
0.63
0.64
0.65
0.76
0.87
0.86
0.93
0.62
7.96%
7.72%
—
0.20
Dividend per sh$
0.44
0.44
0.42
0.40
0.38
0.39
0.39
0.42
0.45
0.43
0.20
2.52%
(1.15%)
—
2.27
Div yield (avg)%
25.65
25.55
26.02
28.80
26.89
28.51
29.16
28.21
28.85
30.57
16.77
28.85
28.36
79
12.16
Payout ratio%
23.58
26.43
27.41
27.97
26.97
24.32
21.78
22.28
24.69
23.35
29.78
23.35
24.50
59
417.8
Shares (diluted)M
536.9
546.3
516.3
521.5
492.3
468.7
437.6
398.5
399.7
363.1
421.6
(5.90%)
(3.91%)
62
23.78
Buyback yield%
27.79
30.58
30.95
29.71
31.18
29.40
30.08
32.34
35.13
32.75
25.75
32.34
30.77
14
1.724
D/E ratiox
1.276
1.389
1.497
1.393
1.450
1.457
1.569
1.623
1.789
1.622
1.511
1.622
1.477
87
258.8
Enterprise value$M
370.4
412.3
480.6
564.1
559.9
542.5
559.1
549.9
572.5
629.8
281.3
2.38%
5.50%
36
237.3
LT debt$M
347.0
344.9
346.9
397.6
418.6
486.2
542.2
529.7
504.6
527.7
355.4
4.74%
5.58%
88
Revenue
$531.0M
1.34%
1.00×
Cost of revenue
$295.0M
1.53%
1.02×
Operating expenses
$97.68M
0.36%
0.91×
Cash and investments
16.83%
Goodwill & intangibles
16.61%