340.6
Revenue$M
314.1
324.7
337.9
355.7
370.0
387.3
400.1
417.9
445.8
462.5
352.8
4.56%
4.47%
47
3.75
Revenue growth%
11.37
10.97
13.40
13.49
10.91
12.96
15.10
12.66
13.81
13.49
16.35
13.49
13.18
18
14.56
Gross margin%
13.61
12.58
11.75
13.17
12.33
11.40
13.52
11.42
12.50
9.68
6.81
11.42
12.41
70
17.35
Operating margin%
16.75
14.62
16.93
17.81
18.62
21.05
18.19
16.83
15.24
18.13
10.96
18.13
17.37
77
6.38
Net margin%
24.74
25.01
25.89
26.11
25.27
23.20
25.88
23.64
21.03
19.00
8.42
23.20
24.87
30
22.13
P/E ratio (avg)x
15.95
15.72
18.97
19.05
22.85
22.38
27.24
29.35
28.73
32.82
14.30
28.73
22.62
18
14.05
EV/EBITx
20.37
21.64
21.78
21.23
22.36
22.74
21.12
23.79
21.46
23.88
6.153
22.74
21.71
5
22.04
FCF yield (avg)%
22.28
22.27
20.49
18.31
16.82
18.80
17.52
15.94
13.90
11.06
18.97
15.94
17.92
13
26.54
FCF margin%
8.46
8.20
7.79
5.77
3.14
4.03
2.10
4.01
5.69
8.17
28.94
4.03
5.73
29
1.176
FCF / Net incomex
2.575
2.763
3.333
3.961
4.029
4.035
4.466
5.155
5.261
5.133
1.124
5.133
4.032
79
25.13
ROIC%
22.01
20.60
19.39
20.66
21.85
24.31
21.43
23.44
23.73
24.99
14.04
23.73
21.93
86
22.01
Return on equity%
21.97
19.49
16.58
15.93
14.11
14.67
13.08
15.74
17.95
16.51
21.54
15.74
16.22
32
3.29
Return on assets%
11.81
9.32
9.24
8.72
10.81
9.09
9.49
11.08
13.06
14.90
9.95
11.08
10.15
33
2.91
EPS$
1.05
1.00
1.00
1.07
1.10
1.27
1.21
1.36
1.44
1.56
3.00
7.22%
5.17%
—
15.42
EPS growth%
18.35
18.61
20.75
20.66
18.34
17.12
15.50
16.28
16.00
16.03
25.74
16.03
17.73
16
2.42
Bookvalue per sh$
1.84
2.09
1.91
1.87
1.89
2.10
2.05
1.88
1.79
1.96
2.28
0.65%
1.69%
—
1.77
FCF per share$
0.76
0.81
0.94
1.01
1.14
1.26
1.23
1.45
1.63
1.76
1.94
9.16%
8.33%
—
0.82
Dividend per sh$
1.32
1.11
1.12
1.05
0.95
0.83
0.83
0.85
0.74
0.66
1.60
(6.85%)
(6.03%)
—
14.72
Div yield (avg)%
9.63
11.71
13.52
12.35
13.09
14.86
14.18
16.04
13.56
13.38
25.70
14.18
13.45
89
10.63
Payout ratio%
4.04
2.20
5.10
8.00
10.73
10.20
10.09
10.74
9.05
10.24
3.70
10.20
9.57
89
56.93
Shares (diluted)M
81.15
89.93
107.1
108.0
112.1
119.0
116.5
135.6
145.4
156.5
56.01
6.91%
6.85%
46
13.31
Buyback yield%
10.17
9.26
9.13
10.02
7.21
8.81
8.02
5.36
6.53
4.64
28.41
6.53
8.41
34
0.869
D/E ratiox
0.599
0.593
0.577
0.592
0.665
0.688
0.798
0.854
0.849
0.845
0.551
0.845
0.677
60
0.321
Enterprise value$B
0.540
0.578
0.578
0.628
0.725
0.801
0.851
0.933
1.017
1.130
0.332
9.29%
7.62%
71
231.2
LT debt$M
167.2
179.0
182.5
182.3
185.6
189.5
220.9
237.6
253.8
247.2
338.3
5.90%
5.10%
76
Revenue
$462.5M
4.47%
1.00×
Cost of revenue
$250.3M
4.34%
0.99×
Operating expenses
$116.5M
5.05%
1.06×