256.4
Revenue$M
346.2
353.1
357.4
371.7
372.7
380.8
383.8
389.3
404.7
411.3
283.5
1.99%
1.84%
62
17.29
Revenue growth%
15.26
15.81
17.03
18.13
16.69
13.75
13.75
14.06
12.20
10.74
16.91
13.75
14.66
32
18.46
Gross margin%
16.95
19.38
19.20
19.05
20.97
23.22
20.81
22.38
19.42
16.45
8.75
20.81
19.40
61
18.37
Operating margin%
3.26
4.58
5.61
6.32
6.23
5.25
6.63
8.15
5.81
8.49
6.75
6.63
6.02
64
26.93
Net margin%
5.98
6.23
4.02
6.56
5.82
6.77
4.66
5.17
4.49
4.04
5.95
4.66
5.49
27
31.56
P/E ratio (avg)x
44.14
46.88
54.55
56.54
64.04
67.00
65.76
71.46
75.13
87.54
15.92
71.46
64.90
27
11.31
EV/EBITx
36.40
36.97
37.02
36.03
36.31
38.70
44.15
47.76
48.09
53.17
9.419
47.76
37.86
13
18.98
FCF yield (avg)%
24.41
26.76
25.33
22.74
25.59
25.91
25.91
26.67
25.98
23.53
6.72
25.91
25.75
70
26.27
FCF margin%
20.20
20.24
22.81
20.14
17.71
19.55
18.71
15.81
14.70
15.56
9.38
15.81
19.13
75
0.477
FCF / Net incomex
2.024
1.990
1.939
1.994
2.041
1.975
2.017
2.094
2.381
2.200
1.506
2.094
2.021
41
5.86
ROIC%
0.40
0.40
0.83
3.61
3.80
5.82
8.47
5.52
5.21
2.76
13.00
5.52
3.70
8
29.61
Return on equity%
19.04
20.25
22.15
19.26
19.12
21.50
22.84
19.98
19.50
16.84
19.55
19.98
19.74
15
23.73
Return on assets%
26.70
27.19
28.43
26.94
26.33
24.39
23.53
26.15
27.78
25.26
25.95
25.26
26.52
32
2.61
EPS$
7.15
7.34
7.25
7.49
7.82
8.90
9.07
9.23
9.56
9.55
2.72
4.08%
4.33%
—
24.94
EPS growth%
25.88
27.32
28.51
30.74
32.24
34.20
34.57
34.05
33.10
34.14
3.37
34.14
32.67
77
8.57
Bookvalue per sh$
1.74
1.93
2.27
2.20
2.47
2.94
3.03
3.05
2.97
3.21
9.89
5.37%
6.20%
—
5.29
FCF per share$
2.68
3.10
3.49
3.62
3.62
3.48
3.73
4.24
4.58
5.29
4.57
7.90%
8.27%
—
6.69
Dividend per sh$
4.59
4.71
4.50
4.86
5.10
5.19
5.71
5.96
6.40
6.16
5.73
3.82%
3.86%
—
4.42
Div yield (avg)%
14.16
16.14
16.94
19.94
18.42
19.84
19.31
20.35
21.92
21.85
20.57
20.35
19.58
23
15.59
Payout ratio%
26.74
26.28
25.01
25.73
25.00
25.30
22.47
20.12
21.04
19.79
10.73
21.04
25.00
46
28.99
Shares (diluted)M
46.38
44.95
50.58
59.13
62.19
70.92
82.63
89.02
103.4
107.6
30.71
11.58%
8.88%
81
5.47
Buyback yield%
12.82
12.35
9.40
12.33
12.10
14.18
13.51
14.06
15.11
13.94
23.23
14.06
13.17
76
1.602
D/E ratiox
0.255
0.283
0.255
0.245
0.255
0.263
0.256
0.238
0.267
0.238
0.843
0.256
0.255
7
29.38
Enterprise value$M
178.4
179.1
153.0
154.6
151.4
137.5
146.9
135.5
133.7
112.8
230.0
(5.72%)
(4.27%)
78
105.8
LT debt$M
180.5
190.6
206.8
196.1
187.7
167.5
183.0
195.4
184.1
194.3
37.64
0.69%
0.64%
36
Revenue
$411.3M
1.84%
1.00×
Cost of revenue
$233.8M
1.66%
0.98×
Operating expenses
$38.94M
2.06%
1.02×
Cash and investments
14.48%