145.1
Revenue$M
270.3
286.6
302.3
325.9
352.3
374.4
407.9
437.9
461.8
486.1
153.5
6.65%
6.82%
47
7.62
Revenue growth%
22.32
21.86
22.64
24.85
24.06
23.93
22.79
24.19
26.00
28.74
25.74
24.19
24.00
73
13.22
Gross margin%
8.71
6.43
5.29
8.10
6.42
6.05
6.31
5.15
3.48
5.35
4.31
5.35
6.18
72
26.75
Operating margin%
5.21
6.54
3.56
3.32
5.10
5.32
8.19
9.26
9.91
8.12
5.28
8.19
5.93
18
16.22
Net margin%
21.18
23.51
21.55
21.04
18.78
15.89
18.70
20.19
21.09
23.18
2.81
20.19
21.06
47
29.69
P/E ratio (avg)x
9.728
10.13
9.006
9.235
8.142
7.077
5.981
6.050
5.120
4.755
31.63
5.981
7.609
69
34.83
EV/EBITx
31.70
31.40
32.59
32.51
32.03
35.26
32.48
36.72
36.75
34.84
23.01
35.26
32.55
40
5.63
FCF yield (avg)%
27.76
24.76
26.38
28.06
28.33
28.11
28.59
26.52
25.53
23.65
22.61
26.52
27.14
41
4.09
FCF margin%
10.14
9.80
7.26
9.45
9.41
12.33
11.89
9.64
9.90
9.39
8.46
9.90
9.72
64
0.369
FCF / Net incomex
1.257
1.218
1.281
1.479
1.641
1.590
1.824
1.843
2.031
2.138
1.279
1.843
1.615
6
22.82
ROIC%
21.74
18.96
17.24
17.67
16.20
15.91
13.87
16.62
13.75
14.97
28.46
14.97
16.41
85
26.11
Return on equity%
21.85
24.01
23.05
25.86
28.72
30.70
29.16
32.15
32.52
31.60
28.61
31.60
28.94
58
24.43
Return on assets%
7.04
5.96
7.07
6.28
3.70
2.89
0.71
1.16
0.40
0.40
8.51
0.71
3.30
92
5.88
EPS$
16.34
17.74
19.75
19.60
22.53
22.75
26.02
26.21
30.74
35.58
6.35
9.57%
7.86%
—
9.68
EPS growth%
3.39
5.77
4.03
4.60
7.55
5.19
5.14
6.16
3.83
6.70
24.38
5.19
5.17
86
6.81
Bookvalue per sh$
2.43
2.26
2.52
2.68
2.46
2.69
2.74
2.92
3.19
3.17
4.36
5.16%
2.41%
—
2.70
FCF per share$
13.05
14.47
15.03
16.47
16.69
18.13
21.45
23.05
27.22
32.64
5.93
14.35%
10.43%
—
7.30
Dividend per sh$
7.19
7.23
7.14
7.66
8.23
9.22
8.89
8.74
9.32
9.43
1.53
2.77%
1.75%
—
12.28
Div yield (avg)%
20.46
20.81
23.00
24.14
25.48
27.41
25.07
23.12
21.40
19.68
28.52
23.12
23.06
58
13.58
Payout ratio%
9.73
11.33
13.58
11.29
11.08
8.08
9.79
9.41
11.87
9.69
10.42
9.69
10.43
7
36.44
Shares (diluted)M
27.85
24.37
24.36
24.21
23.20
20.70
22.33
21.24
18.10
19.62
34.80
(3.30%)
(3.36%)
11
20.48
Buyback yield%
32.61
31.24
30.76
30.68
33.45
35.54
33.72
30.86
31.68
34.10
6.04
33.72
32.15
30
0.747
D/E ratiox
1.944
2.251
2.110
2.007
2.063
2.046
2.182
2.195
2.226
2.327
0.342
2.195
2.146
50
232.7
Enterprise value$M
489.3
502.4
585.2
666.2
623.1
624.2
654.7
659.4
674.9
727.2
186.3
3.14%
3.62%
43
181.1
LT debt$M
206.0
186.6
189.7
206.9
182.9
172.5
180.3
168.2
180.4
159.5
442.7
(2.70%)
(2.17%)
14
Revenue
$486.1M
6.82%
1.00×
Cost of revenue
$340.3M
6.82%
1.00×
Operating expenses
$79.73M
6.38%
0.96×
Spread over hurdle
(5.36%)