279.2
Revenue$M
334.2
350.0
357.0
367.9
376.7
385.0
391.0
402.4
404.6
412.7
288.1
1.84%
2.21%
74
26.83
Revenue growth%
12.81
11.63
11.73
11.60
13.13
12.69
11.59
11.65
10.40
9.40
20.92
11.59
11.64
9
20.38
Gross margin%
39.56
40.01
40.38
38.38
39.05
40.21
38.20
40.55
38.62
41.12
21.83
40.21
39.79
92
6.79
Operating margin%
13.15
11.74
13.21
15.83
15.33
17.28
16.51
13.86
16.07
17.62
15.91
16.51
15.58
32
14.07
Net margin%
0.40
0.40
0.40
0.40
0.40
2.91
5.23
4.13
5.16
8.14
3.34
5.16
1.66
67
29.93
P/E ratio (avg)x
13.24
12.42
12.57
13.84
15.11
13.24
13.62
15.10
15.93
16.45
23.00
15.10
13.73
78
27.06
EV/EBITx
28.59
32.41
36.41
37.70
39.71
41.39
40.95
46.04
49.70
51.39
18.23
46.04
40.33
20
24.89
FCF yield (avg)%
29.55
30.12
33.09
33.51
32.48
34.07
35.08
34.85
33.90
35.62
15.24
34.85
33.71
36
25.14
FCF margin%
25.43
26.53
27.63
24.96
25.70
23.32
24.87
25.38
22.64
22.06
24.68
23.32
25.17
76
0.493
FCF / Net incomex
0.246
0.235
0.240
0.231
0.219
0.212
0.234
0.217
0.227
0.229
0.386
0.227
0.230
34
18.10
ROIC%
16.05
18.23
15.90
16.67
17.60
16.43
13.46
13.64
14.17
13.31
6.99
13.64
15.98
56
14.77
Return on equity%
18.50
18.77
20.03
18.93
16.80
17.21
18.18
17.75
16.79
19.52
15.73
17.75
18.34
54
2.11
Return on assets%
19.72
20.06
17.24
19.22
18.64
16.54
13.70
11.32
11.13
13.08
26.02
13.08
16.89
23
4.40
EPS$
0.89
0.82
0.72
0.70
0.61
0.60
0.58
0.61
0.54
0.59
4.92
(0.81%)
(3.56%)
—
15.85
EPS growth%
28.25
27.72
27.25
25.77
28.76
26.33
26.95
28.74
31.09
30.77
11.72
28.74
27.98
83
1.32
Bookvalue per sh$
2.81
2.73
2.49
2.27
2.54
2.59
2.47
2.37
2.60
2.66
3.76
0.94%
0.01%
—
4.78
FCF per share$
3.25
3.79
4.16
3.99
4.72
5.17
4.97
5.69
6.73
6.53
3.01
6.73%
7.56%
—
1.27
Dividend per sh$
6.12
6.16
6.42
7.30
7.63
8.55
10.01
10.01
11.19
12.00
4.41
9.47%
7.89%
—
23.37
Div yield (avg)%
15.81
15.04
13.79
11.06
12.11
10.41
9.35
11.62
10.07
11.83
24.41
10.41
11.72
21
29.37
Payout ratio%
13.67
15.20
17.57
18.20
17.11
15.95
14.79
16.36
15.60
15.78
24.63
15.78
15.87
68
38.21
Shares (diluted)M
48.73
47.71
43.65
40.67
42.30
40.40
37.35
40.34
46.03
43.93
39.52
0.76%
(1.84%)
21
6.41
Buyback yield%
8.29
7.84
8.23
5.45
6.02
7.95
9.54
9.29
7.78
6.05
16.58
7.95
7.89
46
1.503
D/E ratiox
0.098
0.087
0.081
0.074
0.080
0.070
0.075
0.076
0.078
0.071
1.244
0.075
0.077
42
44.60
Enterprise value$M
80.07
86.34
75.28
82.10
73.70
70.37
60.34
64.63
59.87
61.71
231.6
(3.49%)
(4.06%)
8
164.7
LT debt$M
95.71
98.78
102.0
111.4
130.0
138.2
151.7
150.0
155.2
151.9
156.7
3.16%
5.07%
25
Revenue
$412.7M
2.21%
1.00×
Cost of revenue
$272.7M
2.28%
1.01×
Operating expenses
$58.52M
2.08%
0.99×
Goodwill & intangibles
18.61%