62.05
Revenue$M
299.5
318.9
343.3
365.7
384.6
401.5
430.0
465.3
497.6
535.2
68.88
6.83%
6.54%
83
9.40
Revenue growth%
12.87
11.90
12.45
11.81
13.35
12.72
10.05
11.87
9.50
9.73
25.39
10.05
11.88
55
8.87
Gross margin%
3.61
3.72
5.15
4.57
6.78
7.42
8.02
5.25
3.51
3.02
28.85
5.25
4.86
70
22.75
Operating margin%
15.36
12.39
10.68
11.62
10.54
12.44
13.38
16.27
16.78
17.14
23.08
16.27
12.91
66
15.02
Net margin%
26.95
27.48
26.02
28.26
27.97
28.79
30.38
33.33
30.41
31.77
7.78
30.41
28.52
71
9.506
P/E ratio (avg)x
8.419
8.445
7.898
8.025
7.644
7.529
7.761
6.994
6.336
7.018
10.29
7.018
7.703
39
19.06
EV/EBITx
12.06
13.01
11.54
10.92
9.452
8.124
7.297
7.784
8.109
8.543
18.20
8.109
8.997
44
20.13
FCF yield (avg)%
3.33
3.13
3.48
5.61
3.57
4.33
1.46
3.28
0.49
0.40
26.69
1.46
3.31
29
13.42
FCF margin%
2.42
0.40
0.40
3.22
2.86
2.20
2.14
5.04
5.86
3.66
19.24
3.66
2.64
43
0.596
FCF / Net incomex
1.404
1.500
1.679
1.653
1.608
1.717
1.673
1.685
1.832
1.897
0.519
1.717
1.676
65
9.85
ROIC%
13.10
14.17
13.45
14.59
15.89
16.83
17.26
14.81
17.35
17.68
16.09
17.26
15.35
58
22.58
Return on equity%
13.88
15.19
13.43
12.00
9.37
11.01
9.49
10.72
12.36
13.48
27.37
11.01
12.18
82
12.68
Return on assets%
29.06
30.87
33.56
31.15
33.54
35.91
34.78
33.80
33.47
30.49
18.20
33.80
33.51
48
4.54
EPS$
8.87
9.77
10.04
10.64
11.74
12.66
11.89
13.01
13.13
12.50
4.65
1.27%
4.76%
—
26.22
EPS growth%
30.37
29.03
27.41
30.11
29.91
27.22
26.36
26.59
24.36
21.47
2.97
26.36
27.31
77
1.05
Bookvalue per sh$
1.16
1.14
1.19
1.23
1.36
1.47
1.34
1.43
1.25
1.11
2.00
(4.03%)
0.15%
—
2.94
FCF per share$
4.18
4.77
4.74
5.48
6.06
6.14
5.86
6.21
6.66
6.24
1.11
0.57%
5.06%
—
3.84
Dividend per sh$
6.60
7.32
7.25
7.48
7.58
8.46
8.22
9.14
10.00
9.67
4.01
4.99%
4.63%
—
23.32
Div yield (avg)%
17.65
19.56
21.83
24.65
27.07
27.33
26.43
25.74
28.49
29.26
18.51
27.33
26.09
8
25.42
Payout ratio%
28.88
31.44
31.53
34.00
34.33
32.69
30.89
32.09
30.59
27.69
16.13
30.89
31.49
12
80.63
Shares (diluted)M
79.77
85.90
89.09
100.9
106.0
122.8
125.3
134.6
126.6
130.8
81.21
4.29%
4.46%
13
20.03
Buyback yield%
10.04
11.69
11.09
11.15
8.94
7.57
5.85
3.99
3.09
5.75
22.78
5.75
8.26
60
0.487
D/E ratiox
1.299
1.365
1.262
1.141
1.052
1.055
1.060
1.051
0.950
1.007
0.508
1.051
1.057
25
296.3
Enterprise value$M
393.4
349.8
326.6
322.4
311.7
277.5
274.3
286.0
257.7
260.2
336.6
(3.54%)
(3.77%)
81
408.8
LT debt$M
392.4
376.3
424.3
436.5
432.0
464.5
504.2
479.3
488.4
538.9
33.14
4.52%
2.53%
66
Revenue
$535.2M
6.54%
1.00×
Cost of revenue
$313.4M
6.48%
0.99×
Operating expenses
$94.25M
6.79%
1.02×