91.37
Revenue$M
426.6
433.8
439.4
445.6
452.2
448.5
439.4
435.6
431.4
433.7
98.25
(0.83%)
0.01%
74
5.13
Revenue growth%
28.92
30.69
32.83
34.87
34.89
33.61
30.99
29.75
31.07
28.99
15.03
30.99
31.03
93
13.25
Gross margin%
8.67
11.57
8.69
10.64
13.12
15.15
14.75
14.49
16.59
16.85
11.09
15.15
13.81
66
20.37
Operating margin%
0.56
0.40
0.40
2.86
3.18
1.34
0.40
0.40
0.40
0.40
8.80
0.40
0.40
13
18.92
Net margin%
24.79
27.18
28.37
31.18
28.38
26.16
24.83
26.83
29.32
31.26
25.63
26.83
27.78
60
15.13
P/E ratio (avg)x
57.70
61.32
70.92
82.32
87.26
85.74
87.50
88.00
88.68
102.2
6.802
88.00
86.50
13
23.49
EV/EBITx
48.86
56.09
55.39
56.64
64.52
68.98
77.69
87.90
100.6
115.6
25.30
87.90
66.75
37
18.04
FCF yield (avg)%
3.74
3.12
4.14
7.05
6.30
4.05
4.61
7.03
4.80
7.19
15.86
4.80
4.70
71
27.27
FCF margin%
5.76
6.49
6.46
3.48
3.35
6.19
7.99
8.48
8.46
11.08
14.15
8.46
6.47
50
1.418
FCF / Net incomex
1.027
0.927
0.827
0.761
0.788
0.848
0.869
0.781
0.725
0.644
1.576
0.781
0.807
50
17.71
ROIC%
23.18
20.33
17.61
19.35
19.92
18.77
19.32
19.84
19.81
17.27
4.16
19.32
19.58
6
4.91
Return on equity%
4.53
5.34
4.14
3.52
6.18
8.82
9.33
11.91
14.85
12.60
28.92
11.91
7.50
47
28.27
Return on assets%
6.53
4.54
5.25
5.32
3.88
2.63
3.66
2.95
0.40
0.40
19.57
2.63
3.77
72
3.33
EPS$
14.71
13.75
15.74
14.66
15.50
15.83
14.96
15.01
16.94
16.53
3.41
1.30%
2.43%
—
23.11
EPS growth%
11.43
9.76
6.85
4.47
3.96
6.37
5.04
2.18
4.95
2.50
23.15
4.95
4.99
19
6.65
Bookvalue per sh$
23.92
25.58
29.14
32.58
39.39
42.85
45.69
53.07
53.12
53.77
3.15
6.42%
9.25%
—
8.59
FCF per share$
12.62
13.74
15.82
17.21
18.80
22.61
26.30
29.14
28.29
33.85
5.00
12.47%
11.11%
—
7.04
Dividend per sh$
14.82
16.25
17.58
19.10
20.47
22.88
21.27
21.68
23.56
24.77
9.00
3.89%
5.09%
—
11.86
Div yield (avg)%
13.80
16.40
16.90
17.54
17.75
20.02
19.96
21.40
20.17
22.06
26.05
20.17
18.85
36
23.48
Payout ratio%
19.08
16.37
16.05
17.19
15.03
13.62
16.48
16.62
19.61
18.49
7.33
16.62
16.55
56
25.96
Shares (diluted)M
25.55
22.26
22.11
22.25
23.96
22.50
21.30
21.43
23.31
22.28
25.75
(1.44%)
(1.64%)
69
8.83
Buyback yield%
3.04
4.92
5.62
8.29
6.66
8.99
10.34
9.89
7.91
8.26
2.64
8.99
8.08
49
0.557
D/E ratiox
0.357
0.324
0.314
0.289
0.261
0.265
0.286
0.294
0.308
0.329
0.578
0.294
0.301
47
0.551
Enterprise value$B
0.601
0.695
0.794
0.900
0.975
0.976
1.056
1.236
1.284
1.398
0.341
7.47%
9.47%
41
196.6
LT debt$M
293.8
297.7
336.8
384.8
426.8
437.3
468.6
463.6
458.4
512.0
56.14
3.71%
6.39%
36
Revenue
$433.7M
0.01%
1.00×
Cost of revenue
$303.6M
0.23%
1.02×
Operating expenses
$65.43M
(0.07%)
0.99×