411.6
Revenue$M
454.4
448.9
449.0
453.4
463.4
472.0
470.3
476.7
485.1
476.1
451.5
0.54%
0.39%
35
26.83
Revenue growth%
14.02
11.29
9.90
7.28
9.48
7.08
7.54
5.99
8.79
11.35
12.19
7.54
9.14
21
9.39
Gross margin%
20.18
19.84
17.08
15.33
15.66
12.74
9.83
12.45
15.31
13.30
8.59
12.74
15.32
74
6.83
Operating margin%
14.17
12.91
13.60
13.30
14.58
14.80
16.06
14.24
16.87
18.34
18.20
16.06
14.41
56
10.01
Net margin%
22.24
20.19
19.16
19.81
17.40
16.05
15.15
14.79
14.09
15.84
19.27
15.15
16.73
22
14.37
P/E ratio (avg)x
9.671
10.04
9.968
10.97
9.873
9.626
9.420
9.025
9.190
10.08
8.357
9.420
9.772
72
24.43
EV/EBITx
21.95
22.24
25.57
30.07
28.48
28.34
32.90
35.67
39.19
37.89
24.50
35.67
29.28
71
28.02
FCF yield (avg)%
11.35
13.13
14.19
12.88
10.43
9.47
11.23
9.52
12.08
9.66
27.17
9.66
11.29
64
6.31
FCF margin%
4.76
5.27
4.33
4.86
2.29
1.21
3.89
2.90
2.58
1.96
15.86
2.58
3.40
26
0.355
FCF / Net incomex
2.483
2.419
2.721
2.686
2.924
2.952
3.363
3.286
3.255
3.112
0.881
3.255
2.938
40
26.38
ROIC%
24.14
24.18
26.16
24.95
25.93
26.69
27.52
30.10
28.01
26.40
25.30
27.52
26.28
46
5.93
Return on equity%
13.33
15.99
15.56
12.96
14.44
13.16
15.28
13.97
12.88
10.32
15.28
13.16
13.65
12
2.09
Return on assets%
7.89
5.94
5.27
3.59
4.14
4.32
6.83
3.92
6.65
5.84
5.48
5.84
5.56
72
1.18
EPS$
1.99
1.99
1.92
2.00
1.76
1.78
1.69
1.48
1.36
1.45
1.22
(3.87%)
(2.92%)
—
21.16
EPS growth%
6.89
5.58
5.91
4.57
5.77
5.25
7.25
9.32
11.77
10.06
26.51
9.32
6.40
31
4.19
Bookvalue per sh$
5.19
5.35
5.20
5.76
5.53
5.78
6.28
6.30
6.54
6.01
2.80
1.69%
2.29%
—
2.18
FCF per share$
4.82
5.21
4.78
5.32
5.80
5.93
5.50
5.83
5.86
6.13
3.03
1.11%
2.31%
—
2.99
Dividend per sh$
1.11
1.22
1.20
1.21
1.10
1.07
1.15
1.26
1.36
1.26
3.87
2.71%
0.51%
—
5.83
Div yield (avg)%
16.04
18.79
20.92
23.45
22.16
20.03
17.47
20.08
19.18
21.44
28.48
20.03
20.05
22
2.91
Payout ratio%
16.97
16.50
16.79
18.03
18.22
19.49
21.05
21.77
23.82
25.51
3.56
21.77
18.85
39
15.14
Shares (diluted)M
25.75
26.24
29.36
33.22
33.70
38.14
44.74
44.91
44.58
43.72
15.14
5.34%
6.15%
45
11.51
Buyback yield%
16.30
16.99
18.70
17.97
15.15
15.03
13.08
10.96
12.39
12.26
28.72
12.39
15.09
13
0.920
D/E ratiox
0.706
0.686
0.717
0.615
0.547
0.593
0.569
0.621
0.645
0.597
0.856
0.597
0.618
52
365.6
Enterprise value$M
380.4
403.2
451.3
464.9
507.3
540.2
552.8
600.8
583.3
658.8
323.2
5.37%
5.50%
42
438.1
LT debt$M
317.7
343.7
333.4
302.3
282.9
291.4
323.1
326.1
297.8
284.0
27.90
0.08%
(1.28%)
33
Revenue
$476.1M
0.39%
1.00×
Cost of revenue
$333.3M
0.39%
1.00×
Operating expenses
$93.24M
(0.01%)
0.96×
Cash and investments
17.86%
Property and equipment
16.88%