287.2
Revenue$M
347.7
372.4
406.6
444.5
488.0
531.3
566.2
618.5
682.5
751.9
306.1
9.03%
9.08%
14
12.50
Revenue growth%
7.39
8.47
8.12
8.71
5.71
5.87
8.37
9.34
6.88
6.79
7.23
6.88
7.75
79
11.67
Gross margin%
12.44
13.29
13.44
13.53
16.14
13.59
16.01
13.30
13.95
16.11
22.35
13.95
13.56
88
28.37
Operating margin%
24.53
27.39
30.21
29.43
31.10
28.81
30.18
31.34
33.57
36.46
8.27
31.34
30.20
63
25.50
Net margin%
11.59
11.95
12.36
14.24
12.53
14.59
13.07
12.26
10.78
8.86
22.74
12.26
12.31
50
29.43
P/E ratio (avg)x
24.50
21.10
21.42
20.14
20.32
18.02
16.64
14.21
15.12
13.16
13.26
15.12
19.08
17
12.55
EV/EBITx
30.13
31.33
30.69
33.05
32.91
37.37
35.65
39.63
46.43
49.38
22.19
39.63
34.35
63
29.28
FCF yield (avg)%
18.35
20.05
20.94
23.94
25.78
27.56
28.81
28.33
26.67
27.75
9.75
27.75
26.22
7
21.52
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.47
11.27
0.40
0.40
79
0.563
FCF / Net incomex
0.405
0.419
0.429
0.410
0.466
0.452
0.452
0.429
0.404
0.399
1.716
0.429
0.424
5
6.02
ROIC%
9.02
9.90
12.81
14.90
14.17
17.12
18.67
15.85
17.03
15.82
11.64
17.03
15.36
30
16.27
Return on equity%
16.19
14.87
16.35
14.72
15.72
17.69
20.03
19.46
17.27
17.17
26.98
17.69
16.76
44
12.96
Return on assets%
18.57
18.91
16.77
17.51
15.97
18.14
20.64
21.12
21.72
21.30
27.40
21.12
18.74
74
0.21
EPS$
0.13
0.15
0.16
0.15
0.17
0.16
0.17
0.17
0.18
0.17
0.22
0.60%
2.82%
—
5.57
EPS growth%
20.11
19.90
17.40
18.13
18.75
19.21
19.48
19.21
18.68
16.65
28.78
19.21
18.98
74
0.67
Bookvalue per sh$
0.23
0.25
0.28
0.26
0.27
0.27
0.27
0.25
0.24
0.27
0.15
(0.51%)
1.18%
—
0.11
FCF per share$
0.66
0.74
0.77
0.86
1.02
1.19
1.19
1.23
1.39
1.44
0.38
7.24%
9.88%
—
0.54
Dividend per sh$
0.22
0.21
0.19
0.19
0.19
0.21
0.22
0.23
0.26
0.26
0.60
6.61%
1.93%
—
28.72
Div yield (avg)%
18.17
20.68
18.21
15.99
15.33
13.66
12.08
11.48
13.40
10.66
4.87
12.08
14.49
72
17.05
Payout ratio%
19.24
17.42
19.07
20.65
22.15
19.39
17.96
15.01
16.60
19.53
23.90
17.96
19.15
23
271.1
Shares (diluted)M
346.5
366.3
362.6
391.8
452.1
517.6
511.2
564.1
611.0
613.3
270.0
6.29%
7.64%
90
29.92
Buyback yield%
14.82
11.93
14.72
17.60
14.98
16.99
17.09
17.39
20.37
22.24
16.93
17.39
17.04
91
1.740
D/E ratiox
1.350
1.571
1.810
1.790
2.027
2.341
2.729
2.987
2.865
3.307
1.624
2.865
2.184
44
0.282
Enterprise value$B
0.697
0.814
0.850
0.966
0.994
1.041
1.151
1.351
1.395
1.462
0.236
8.02%
7.33%
14
34.86
LT debt$M
39.41
40.44
38.27
42.94
43.58
39.33
36.40
37.94
38.93
37.24
201.5
(3.10%)
(1.53%)
24
Revenue
$751.9M
9.08%
1.00×
Cost of revenue
$510.8M
9.24%
1.01×
Operating expenses
$143.1M
8.26%
0.93×
Cash and investments
16.62%