213.1
Revenue$M
404.7
443.3
481.3
524.5
570.3
627.8
689.4
766.6
843.1
911.4
226.3
9.83%
9.44%
8
22.36
Revenue growth%
28.56
28.68
31.59
34.19
32.60
35.18
35.81
35.56
36.84
36.95
20.69
35.81
34.68
41
12.44
Gross margin%
16.97
17.32
19.26
20.22
21.65
20.04
20.97
18.03
15.27
13.77
12.12
18.03
18.65
18
28.58
Operating margin%
21.05
23.23
20.37
21.04
23.32
21.40
21.70
20.33
18.73
20.42
26.47
20.42
21.05
15
19.11
Net margin%
12.45
9.56
8.84
10.92
11.77
9.50
10.54
10.89
8.24
8.52
12.25
9.50
10.05
85
25.93
P/E ratio (avg)x
11.90
13.32
15.55
16.13
16.23
15.63
17.21
18.60
20.41
22.47
25.04
18.60
16.18
40
26.11
EV/EBITx
27.59
24.90
24.37
25.05
23.60
22.19
19.99
20.45
20.83
21.91
8.126
20.83
22.89
84
18.78
FCF yield (avg)%
12.10
14.23
14.83
13.27
12.09
14.05
11.53
13.72
15.84
13.37
26.65
13.72
13.54
14
20.26
FCF margin%
17.20
19.46
20.10
21.40
21.25
23.87
22.54
20.15
19.40
16.57
3.29
20.15
20.12
44
1.754
FCF / Net incomex
1.282
1.461
1.742
2.070
2.177
2.288
2.393
2.593
3.039
3.609
1.730
2.593
2.232
23
10.72
ROIC%
12.48
14.54
16.50
14.54
15.92
18.30
17.05
18.37
20.26
20.27
10.78
18.37
16.77
32
3.26
Return on equity%
21.99
23.20
22.74
24.93
24.93
25.99
25.83
24.69
23.94
23.27
4.19
24.69
24.32
56
8.72
Return on assets%
12.05
9.17
7.04
9.21
9.37
11.14
11.49
9.04
8.88
9.46
22.54
9.46
9.29
62
0.54
EPS$
0.63
0.70
0.61
0.62
0.63
0.68
0.61
0.56
0.52
0.55
0.61
(2.86%)
(1.54%)
—
12.87
EPS growth%
31.23
29.76
32.68
34.46
32.34
30.28
31.98
33.56
34.65
36.82
10.63
33.56
32.51
11
0.61
Bookvalue per sh$
0.78
0.93
0.93
1.02
1.14
1.28
1.50
1.51
1.77
2.10
0.89
13.00%
11.23%
—
0.39
FCF per share$
0.38
0.40
0.40
0.41
0.43
0.41
0.41
0.41
0.41
0.40
0.94
(1.67%)
1.25%
—
0.42
Dividend per sh$
0.56
0.61
0.69
0.77
0.91
0.97
1.03
1.20
1.25
1.23
0.43
6.21%
8.12%
—
8.77
Div yield (avg)%
6.46
4.85
7.29
6.35
3.55
1.79
4.74
7.47
9.27
6.51
17.54
6.51
6.40
59
3.88
Payout ratio%
24.79
24.08
24.87
25.15
25.09
25.83
23.03
20.78
21.34
21.33
12.80
21.34
24.43
19
346.3
Shares (diluted)M
440.1
417.3
405.2
418.5
424.9
444.4
465.3
477.3
534.1
537.6
332.0
4.82%
2.68%
6
10.47
Buyback yield%
21.59
22.62
21.41
19.02
16.27
14.37
11.88
13.78
14.14
16.46
17.62
14.14
16.37
62
1.085
D/E ratiox
2.150
2.154
2.459
2.850
2.740
2.998
3.068
3.469
3.349
3.560
1.237
3.349
2.924
22
39.77
Enterprise value$M
544.8
537.7
563.8
582.0
626.9
607.4
630.1
657.3
707.9
737.2
369.5
3.30%
1.99%
60
234.6
LT debt$M
346.4
340.5
320.3
356.1
342.2
385.4
415.9
416.2
449.3
510.0
134.6
8.31%
4.77%
64
Revenue
$911.4M
9.44%
1.00×
Cost of revenue
$523.4M
9.44%
1.00×
Operating expenses
$214.1M
9.47%
1.00×
Cash and investments
18.99%