259.4
Revenue$M
331.8
345.3
366.3
376.4
395.5
413.2
443.4
470.6
498.5
520.5
272.2
5.65%
5.26%
17
20.13
Revenue growth%
23.62
22.52
20.06
19.73
21.26
18.63
18.99
18.43
15.93
15.39
21.76
18.43
19.36
35
7.47
Gross margin%
23.24
20.25
22.03
23.20
25.03
25.56
24.24
24.85
22.61
22.42
22.12
24.24
23.22
61
28.30
Operating margin%
18.27
18.50
18.78
20.60
19.82
22.25
19.27
20.89
18.91
20.63
18.33
20.63
19.54
83
11.82
Net margin%
23.56
26.52
23.56
25.85
24.39
21.48
19.69
18.61
16.57
17.25
3.90
18.61
22.52
89
21.46
P/E ratio (avg)x
41.55
41.56
37.43
35.39
32.08
28.86
26.28
27.23
28.35
27.11
19.38
27.23
30.47
70
20.48
EV/EBITx
36.05
39.07
35.63
37.15
37.26
37.67
35.50
30.74
32.49
28.42
30.73
32.49
35.84
21
23.29
FCF yield (avg)%
28.86
28.81
29.36
27.62
29.25
31.95
34.50
32.80
32.17
33.86
15.87
32.80
30.66
62
22.28
FCF margin%
8.17
5.98
6.58
6.36
6.85
7.47
5.62
3.64
5.36
8.23
6.98
5.62
6.47
44
0.890
FCF / Net incomex
1.142
1.368
1.414
1.528
1.473
1.471
1.509
1.676
1.923
1.927
1.579
1.676
1.491
53
13.75
ROIC%
19.60
21.03
18.62
20.52
18.96
16.36
15.12
13.02
12.19
13.41
29.77
13.41
17.49
81
7.22
Return on equity%
16.97
14.14
13.08
14.82
13.69
14.05
12.94
14.50
14.71
13.35
24.23
14.05
14.10
47
24.62
Return on assets%
17.10
18.05
18.05
15.16
14.61
15.58
16.34
18.43
16.55
14.90
4.23
16.34
16.44
10
2.68
EPS$
3.31
3.33
3.29
3.50
4.07
4.33
4.90
4.98
5.37
5.58
2.79
6.52%
5.73%
—
23.16
EPS growth%
12.17
10.41
10.54
11.33
9.87
10.28
10.44
10.78
11.40
10.11
24.70
10.44
10.49
76
1.98
Bookvalue per sh$
1.33
1.52
1.52
1.81
2.04
2.40
2.34
2.30
2.76
3.32
2.67
10.18%
11.56%
—
0.50
FCF per share$
1.67
1.57
1.39
1.28
1.17
1.16
1.26
1.11
1.16
1.21
2.09
0.70%
(3.93%)
—
2.35
Dividend per sh$
0.81
0.74
0.70
0.72
0.61
0.61
0.64
0.67
0.69
0.65
1.30
1.02%
(3.13%)
—
26.54
Div yield (avg)%
22.38
24.98
27.36
28.33
29.77
30.86
32.22
31.86
30.64
30.82
5.12
30.86
30.21
39
3.99
Payout ratio%
0.40
2.36
2.38
2.09
4.40
1.90
0.40
2.77
3.26
4.30
24.90
2.77
2.37
9
84.80
Shares (diluted)M
77.66
87.17
78.80
74.51
70.64
76.31
86.71
83.38
86.11
79.32
83.66
2.34%
(0.55%)
37
14.09
Buyback yield%
9.76
9.60
9.37
8.64
6.67
6.02
4.97
5.92
8.84
8.48
23.92
6.02
8.56
93
0.277
D/E ratiox
1.564
1.711
1.892
2.184
2.345
2.319
2.450
2.389
2.507
2.663
0.945
2.450
2.332
92
45.78
Enterprise value$M
332.2
367.2
366.9
345.9
345.5
347.1
361.6
336.6
370.1
383.2
258.4
2.10%
1.14%
28
120.7
LT debt$M
29.80
32.57
37.07
41.93
46.08
51.63
53.43
60.91
66.76
73.95
350.5
9.92%
9.15%
92
Revenue
$520.5M
5.26%
1.00×
Cost of revenue
$203.5M
5.05%
0.98×
Operating expenses
$133.9M
5.37%
1.01×
Goodwill & intangibles
19.62%
Spread over hurdle
15.18%