369.9
Revenue$M
519.4
550.0
570.2
597.2
619.7
652.2
684.7
717.3
759.2
786.6
402.0
4.88%
4.84%
76
18.53
Revenue growth%
11.24
11.87
13.15
11.56
10.35
11.67
13.35
13.60
14.17
15.97
7.01
13.60
12.51
78
27.22
Gross margin%
3.31
0.97
0.40
0.40
1.42
1.15
1.32
0.40
1.86
1.90
15.66
1.32
1.23
50
8.42
Operating margin%
25.47
23.41
25.44
23.40
20.61
20.30
18.96
19.29
20.36
18.30
21.08
19.29
20.49
72
9.34
Net margin%
26.86
28.57
28.49
29.38
28.09
29.60
32.43
31.70
31.17
30.41
15.62
31.17
29.49
43
8.379
P/E ratio (avg)x
21.23
23.77
23.45
21.78
23.20
22.27
24.76
23.40
21.42
21.12
8.929
22.27
22.74
40
33.94
EV/EBITx
5.034
5.156
5.188
5.757
6.077
6.124
6.270
5.987
6.009
6.600
14.75
6.124
5.998
43
15.97
FCF yield (avg)%
6.82
5.04
6.93
4.92
3.86
2.32
4.84
5.26
5.53
4.16
3.78
4.84
4.98
37
21.44
FCF margin%
22.01
21.22
18.42
20.82
22.73
22.78
21.04
22.00
24.32
26.68
6.60
22.78
22.01
38
0.769
FCF / Net incomex
0.295
0.270
0.245
0.266
0.244
0.264
0.257
0.255
0.255
0.227
0.343
0.255
0.256
68
9.14
ROIC%
10.61
11.16
11.15
13.61
11.03
12.05
14.15
15.76
16.97
18.53
6.00
15.76
12.83
62
22.83
Return on equity%
14.18
16.55
18.99
20.74
20.90
20.70
19.85
19.03
21.85
22.27
14.04
20.70
20.27
54
15.17
Return on assets%
12.44
12.00
9.03
6.74
8.99
10.61
7.71
6.83
8.15
10.08
4.72
8.15
9.01
32
0.50
EPS$
0.59
0.62
0.65
0.60
0.59
0.52
0.47
0.45
0.41
0.45
0.52
(5.13%)
(2.05%)
—
3.01
EPS growth%
10.00
8.41
6.25
8.38
6.63
5.98
7.41
6.22
3.62
4.12
2.99
5.98
6.44
51
0.17
Bookvalue per sh$
0.74
0.74
0.77
0.83
0.95
1.03
1.00
0.96
0.91
0.87
0.95
(1.79%)
1.18%
—
0.17
FCF per share$
0.93
0.99
0.96
0.99
0.97
1.03
1.00
1.04
1.22
1.26
0.57
5.42%
4.29%
—
0.85
Dividend per sh$
0.80
0.90
0.88
0.95
0.97
1.00
1.16
1.21
1.33
1.39
0.17
7.35%
5.84%
—
26.31
Div yield (avg)%
2.73
2.45
2.75
3.55
4.84
4.08
1.46
0.40
0.40
0.40
20.01
0.40
2.59
8
7.34
Payout ratio%
5.74
6.40
8.28
6.50
7.01
8.66
11.16
11.75
9.90
9.38
24.87
9.90
8.47
82
172.4
Shares (diluted)M
104.8
110.2
102.2
97.70
93.88
87.93
78.99
73.18
76.71
66.35
166.7
(6.71%)
(5.17%)
89
21.69
Buyback yield%
6.99
4.18
6.71
6.77
5.99
5.28
5.95
3.13
3.66
4.37
12.44
4.37
5.62
93
1.058
D/E ratiox
1.428
1.391
1.267
1.435
1.445
1.390
1.348
1.355
1.346
1.545
1.160
1.355
1.391
25
484.9
Enterprise value$M
314.9
305.7
303.1
282.4
243.5
245.9
221.1
243.0
240.3
239.6
621.3
(0.32%)
(1.90%)
12
0.471
LT debt$B
0.967
1.108
1.235
1.366
1.440
1.457
1.365
1.425
1.337
1.360
0.354
(1.13%)
3.03%
15
Revenue
$786.6M
4.84%
1.00×
Cost of revenue
$464.9M
4.82%
1.00×
Operating expenses
$75.45M
4.64%
0.98×
Goodwill & intangibles
14.22%