505.1
Revenue$M
281.5
309.4
334.1
361.9
401.3
444.8
474.2
517.2
559.6
597.0
562.8
8.27%
8.84%
21
16.46
Revenue growth%
19.77
17.52
15.22
15.16
13.06
13.36
10.67
13.44
12.42
10.02
6.27
12.42
13.40
23
5.77
Gross margin%
22.09
19.21
16.27
17.94
20.64
19.40
20.20
22.29
20.13
21.67
23.26
20.20
20.16
65
6.70
Operating margin%
27.65
28.54
30.25
27.27
29.12
30.77
30.01
31.84
34.40
35.30
2.96
31.84
30.13
40
15.06
Net margin%
16.09
18.15
20.89
21.54
20.12
18.84
18.56
19.47
19.47
21.91
23.48
19.47
19.47
85
7.989
P/E ratio (avg)x
25.46
29.82
33.38
36.30
36.83
39.63
43.76
48.41
51.89
52.05
20.12
48.41
38.23
73
24.04
EV/EBITx
52.83
55.22
59.73
67.58
72.00
79.78
80.87
87.70
97.12
110.7
25.47
87.70
75.89
74
10.78
FCF yield (avg)%
22.55
23.22
22.70
23.94
21.34
22.76
23.90
26.23
25.96
25.78
26.86
25.78
23.56
68
6.42
FCF margin%
19.45
19.08
18.82
20.60
21.69
24.50
26.97
27.19
25.17
23.34
27.97
25.17
22.52
30
0.119
FCF / Net incomex
1.688
1.672
1.655
1.735
1.909
2.227
2.142
2.095
2.381
2.409
1.106
2.227
2.002
8
5.83
ROIC%
18.98
18.27
20.15
17.67
16.71
15.12
13.41
15.58
17.79
15.25
6.90
15.25
17.19
87
7.05
Return on equity%
20.55
22.49
20.01
20.93
19.30
18.34
21.32
19.01
17.44
17.62
26.97
18.34
19.65
22
8.62
Return on assets%
13.92
15.69
14.40
17.33
14.65
15.19
12.64
15.12
16.80
15.65
18.71
15.19
15.15
90
0.79
EPS$
0.67
0.62
0.57
0.64
0.66
0.66
0.72
0.79
0.86
0.78
0.86
3.43%
0.59%
—
14.90
EPS growth%
15.09
14.56
13.96
12.81
10.49
9.71
7.75
9.33
8.98
9.18
22.30
9.18
10.10
25
0.81
Bookvalue per sh$
1.14
1.21
1.20
1.34
1.43
1.44
1.44
1.57
1.86
2.03
0.39
7.28%
6.90%
—
1.15
FCF per share$
2.08
2.03
2.30
2.60
2.93
3.44
3.87
3.79
4.00
4.80
1.68
10.37%
10.56%
—
1.46
Dividend per sh$
0.53
0.49
0.48
0.53
0.57
0.62
0.70
0.74
0.83
0.80
0.73
6.84%
3.39%
—
26.41
Div yield (avg)%
21.45
19.69
22.25
23.04
24.57
25.28
22.67
25.20
24.20
25.30
29.50
25.20
23.62
61
19.05
Payout ratio%
3.56
4.09
3.24
5.57
6.28
9.11
6.55
6.77
9.18
12.16
15.52
9.11
6.42
73
0.399
Shares (diluted)B
0.700
0.765
0.788
0.892
0.966
1.025
1.114
1.283
1.262
1.371
0.410
7.26%
8.30%
57
9.37
Buyback yield%
17.22
17.71
18.73
18.13
16.88
19.71
17.84
17.66
15.76
15.35
18.35
17.66
17.69
25
0.899
D/E ratiox
1.714
1.999
2.340
2.208
2.466
2.777
2.945
3.426
3.458
3.472
0.569
3.426
2.621
25
44.09
Enterprise value$M
27.41
26.80
28.99
28.85
27.03
25.51
26.59
25.59
23.53
25.86
410.5
(0.88%)
(1.85%)
49
382.9
LT debt$M
518.1
500.2
537.2
554.4
556.0
617.7
646.6
571.2
625.4
576.8
402.2
0.74%
1.03%
72
Revenue
$597.0M
8.84%
1.00×
Cost of revenue
$357.6M
8.95%
1.01×
Operating expenses
$96.64M
7.97%
0.92×
Goodwill & intangibles
16.56%
Cash and investments
16.06%
Spread over hurdle
10.46%