313.5
Revenue$M
444.5
463.3
463.7
481.7
493.9
498.0
510.8
510.7
516.8
532.4
330.2
1.51%
2.17%
43
13.85
Revenue growth%
29.82
29.36
29.96
28.28
25.45
23.78
22.58
19.69
18.27
18.12
24.75
19.69
24.62
82
25.37
Gross margin%
17.30
20.26
18.79
21.78
21.57
18.72
18.86
17.36
18.34
21.14
3.75
18.72
18.82
25
2.57
Operating margin%
29.47
31.36
32.41
33.64
33.04
34.74
34.22
32.83
31.61
34.60
13.46
34.22
32.94
54
26.90
Net margin%
13.30
13.50
15.85
12.97
10.17
8.59
8.90
6.81
7.01
7.03
12.24
7.03
9.53
60
16.30
P/E ratio (avg)x
17.90
17.99
17.42
16.84
18.37
17.09
14.87
15.50
15.38
14.25
30.74
15.38
16.97
50
9.995
EV/EBITx
43.49
48.94
48.25
47.22
54.00
56.82
62.42
72.80
85.99
92.72
22.94
72.80
55.41
44
23.02
FCF yield (avg)%
27.24
24.81
24.45
23.29
20.66
18.34
15.65
16.43
15.86
15.98
8.91
15.98
19.50
32
17.60
FCF margin%
30.76
28.28
28.15
28.98
28.12
25.81
24.21
21.84
20.68
23.60
23.30
23.60
26.96
83
0.185
FCF / Net incomex
1.384
1.326
1.339
1.368
1.461
1.403
1.482
1.625
1.587
1.465
0.645
1.482
1.432
74
21.63
ROIC%
29.60
27.55
25.48
22.74
24.06
24.54
22.81
22.40
21.50
22.98
8.22
22.81
23.52
12
3.10
Return on equity%
20.03
22.20
19.95
21.10
21.72
22.21
20.72
20.28
22.17
24.44
19.47
22.17
21.41
85
3.09
Return on assets%
8.88
7.03
9.88
12.57
11.72
11.81
12.58
11.85
10.86
12.30
9.07
11.85
11.77
32
0.52
EPS$
1.19
1.41
1.50
1.42
1.54
1.71
1.75
1.67
1.86
1.85
0.55
3.74%
5.64%
—
13.69
EPS growth%
22.02
24.48
23.27
24.19
23.11
22.75
24.30
25.70
28.13
27.32
4.19
25.70
24.24
58
1.57
Bookvalue per sh$
0.52
0.53
0.56
0.54
0.55
0.52
0.51
0.50
0.49
0.48
0.65
(2.65%)
(1.76%)
—
1.42
FCF per share$
1.88
1.90
1.74
1.82
1.62
1.69
1.64
1.78
1.86
1.69
0.36
0.81%
(0.56%)
—
1.49
Dividend per sh$
1.41
1.41
1.62
1.74
1.82
1.75
1.95
2.16
2.16
2.33
0.66
5.07%
4.68%
—
11.02
Div yield (avg)%
22.39
22.48
21.26
24.03
26.32
25.81
24.40
27.37
30.04
28.71
4.91
27.37
25.11
78
11.04
Payout ratio%
17.53
16.77
18.86
18.63
19.29
20.27
22.27
25.25
25.02
27.12
3.25
25.02
19.78
72
180.9
Shares (diluted)M
279.9
294.1
334.0
360.0
345.5
385.1
435.4
434.2
435.4
448.3
179.9
5.35%
6.24%
27
8.79
Buyback yield%
10.39
12.26
9.53
10.47
12.35
10.06
9.25
7.94
5.24
4.36
8.58
7.94
9.79
72
1.072
D/E ratiox
0.477
0.453
0.458
0.485
0.471
0.442
0.377
0.367
0.321
0.335
0.169
0.367
0.447
49
187.9
Enterprise value$M
239.7
227.1
262.3
285.4
320.6
372.8
372.4
433.6
422.3
456.1
388.1
7.31%
7.56%
85
341.2
LT debt$M
320.5
290.8
325.3
344.2
343.6
373.7
334.9
345.5
336.1
354.7
378.6
0.64%
2.16%
86
Revenue
$532.4M
2.17%
1.00×
Cost of revenue
$372.5M
2.17%
1.00×
Operating expenses
$53.54M
1.50%
0.94×
Property and equipment
20.03%
Goodwill & intangibles
16.98%
Spread over hurdle
34.49%