78.78
Revenue$M
455.2
467.8
462.5
456.9
458.8
452.0
457.7
468.3
474.4
477.6
81.66
0.81%
0.37%
50
6.17
Revenue growth%
13.41
14.10
14.65
16.88
16.64
17.51
17.84
17.32
18.54
21.53
22.30
17.84
17.10
28
18.80
Gross margin%
29.36
27.41
26.51
28.44
28.51
25.74
25.34
25.59
27.78
25.37
21.91
25.59
26.96
11
14.06
Operating margin%
14.58
11.89
13.92
16.19
13.35
11.62
13.34
10.59
12.85
10.09
2.02
11.62
13.09
14
10.25
Net margin%
27.73
29.35
31.02
33.11
31.05
33.48
34.78
32.93
32.10
32.01
2.41
32.93
32.05
16
33.47
P/E ratio (avg)x
42.27
41.18
40.42
38.68
38.25
41.72
39.90
43.78
41.80
45.13
11.86
41.80
41.45
6
30.18
EV/EBITx
17.19
17.04
16.69
16.27
15.85
15.86
16.08
18.98
21.88
25.58
10.37
18.98
16.87
10
7.36
FCF yield (avg)%
0.78
0.40
1.32
2.14
2.17
1.59
1.13
2.98
2.59
2.36
6.69
2.36
1.87
56
14.29
FCF margin%
10.93
12.29
14.54
13.68
14.47
16.03
13.64
11.64
12.17
11.75
29.19
12.17
12.97
54
0.536
FCF / Net incomex
0.379
0.420
0.472
0.507
0.482
0.555
0.538
0.534
0.582
0.681
1.344
0.555
0.520
84
20.84
ROIC%
10.97
9.63
7.88
5.37
8.23
10.10
8.62
8.27
7.19
9.79
15.57
8.62
8.44
34
9.98
Return on equity%
8.11
10.36
12.31
9.38
10.01
9.35
11.25
11.43
13.47
13.40
22.35
11.43
10.80
9
9.86
Return on assets%
17.29
17.16
18.30
18.30
17.20
14.48
16.43
15.51
13.30
12.59
2.94
14.48
16.80
22
2.75
EPS$
1.21
1.38
1.50
1.53
1.70
1.96
2.15
2.34
2.70
2.65
3.06
9.26%
8.30%
—
6.58
EPS growth%
11.80
11.23
11.46
12.02
12.59
11.86
9.62
10.80
12.65
11.71
7.32
11.71
11.75
89
3.29
Bookvalue per sh$
1.65
1.83
2.14
2.06
2.21
2.56
2.99
3.45
3.27
3.40
1.82
8.97%
8.60%
—
2.97
FCF per share$
2.11
2.08
1.82
1.74
1.88
2.02
1.74
1.63
1.51
1.63
0.80
(2.76%)
(3.23%)
—
3.06
Dividend per sh$
1.77
1.70
1.65
1.82
2.00
2.32
2.25
2.37
2.63
2.79
1.60
6.89%
5.80%
—
27.42
Div yield (avg)%
14.94
17.31
17.67
18.82
19.63
18.35
19.78
20.53
19.94
22.25
14.54
19.94
19.23
76
25.80
Payout ratio%
5.07
3.01
0.64
1.93
4.31
6.13
8.12
10.06
8.99
6.47
19.61
8.12
5.60
17
75.49
Shares (diluted)M
77.05
72.28
75.75
83.94
88.77
80.05
81.22
79.31
78.08
77.16
76.23
(2.76%)
(1.16%)
10
20.29
Buyback yield%
15.28
13.25
10.62
12.35
11.79
11.99
9.05
8.13
6.66
5.37
16.60
8.13
11.20
46
1.772
D/E ratiox
1.594
1.406
1.495
1.624
1.522
1.556
1.569
1.501
1.506
1.548
0.138
1.548
1.535
12
142.0
Enterprise value$M
447.0
431.4
393.6
357.0
326.1
304.6
294.7
249.4
229.3
211.4
283.1
(8.30%)
(7.13%)
38
203.4
LT debt$M
391.7
358.7
394.6
390.4
413.5
369.2
332.7
323.7
324.5
292.0
378.5
(6.72%)
(3.17%)
52
Revenue
$477.6M
0.37%
1.00×
Cost of revenue
$318.6M
0.38%
1.00×
Operating expenses
$50.99M
0.02%
0.97×
Goodwill & intangibles
16.87%
Cash and investments
14.61%