117.8
Revenue$M
328.8
359.4
390.9
414.5
448.9
480.2
519.3
550.7
594.2
629.9
129.0
7.01%
7.30%
19
21.12
Revenue growth%
14.56
15.93
17.93
16.20
17.53
20.00
22.34
21.03
23.64
21.81
20.07
21.81
18.97
71
23.00
Gross margin%
33.35
31.02
30.35
27.41
25.72
22.89
23.15
23.89
21.23
18.87
2.73
22.89
24.80
56
15.82
Operating margin%
15.55
15.00
12.29
9.77
7.55
8.61
7.63
7.62
6.51
6.77
18.78
7.62
8.12
86
2.96
Net margin%
5.13
3.24
4.80
3.32
0.78
1.53
3.97
3.11
3.38
1.24
19.15
3.11
3.28
89
27.33
P/E ratio (avg)x
20.67
18.75
18.16
17.63
15.83
16.55
15.60
16.91
15.27
13.83
18.63
15.60
16.73
40
19.78
EV/EBITx
17.09
17.34
16.40
17.66
18.35
18.24
17.96
15.29
16.03
14.17
12.80
16.03
17.21
46
25.36
FCF yield (avg)%
12.54
9.99
11.99
9.64
9.15
8.43
5.78
3.43
0.91
0.40
26.89
3.43
8.79
11
17.44
FCF margin%
8.61
11.43
10.88
8.82
7.03
9.29
6.48
9.05
7.03
9.80
5.80
9.05
8.93
54
1.154
FCF / Net incomex
1.109
1.244
1.360
1.315
1.266
1.341
1.399
1.676
1.642
1.632
1.146
1.632
1.351
72
4.83
ROIC%
0.88
0.40
0.57
0.40
0.40
0.40
0.40
0.40
0.40
1.93
21.75
0.40
0.40
34
10.20
Return on equity%
1.40
2.36
2.13
0.40
1.43
4.00
3.69
4.81
6.51
8.80
11.53
4.81
3.03
60
21.29
Return on assets%
7.02
6.60
9.28
8.57
11.09
14.09
14.59
12.25
11.90
9.76
16.30
12.25
10.43
71
1.06
EPS$
1.01
1.04
1.23
1.40
1.67
1.64
1.84
2.15
2.20
2.30
1.15
6.66%
8.17%
—
23.54
EPS growth%
28.71
27.63
25.50
27.96
30.28
28.17
26.90
27.68
30.27
30.84
4.01
28.17
28.07
59
1.16
Bookvalue per sh$
0.87
0.95
1.03
1.13
1.10
1.10
1.14
0.99
1.06
1.10
0.95
(0.03%)
1.37%
—
0.55
FCF per share$
0.31
0.35
0.37
0.39
0.38
0.35
0.33
0.34
0.32
0.31
1.27
(4.52%)
0.19%
—
1.31
Dividend per sh$
1.72
1.67
1.76
1.80
2.09
2.30
2.29
2.64
2.91
2.88
1.44
6.61%
6.81%
—
23.60
Div yield (avg)%
7.43
9.46
7.88
5.91
4.89
3.15
5.99
5.07
3.89
2.20
26.17
3.89
5.49
51
24.79
Payout ratio%
11.83
14.72
12.96
11.43
14.26
13.49
14.08
16.89
14.01
14.43
5.59
14.08
14.05
26
234.9
Shares (diluted)M
238.4
219.8
210.6
201.7
177.3
167.6
179.8
171.7
169.4
169.6
243.7
(0.89%)
(2.30%)
78
29.78
Buyback yield%
35.58
38.40
39.22
39.63
41.13
43.79
42.77
44.36
47.30
49.53
29.27
44.36
41.95
21
1.368
D/E ratiox
1.895
1.946
2.039
2.182
2.393
2.282
2.642
2.835
2.746
2.797
0.985
2.746
2.337
19
449.5
Enterprise value$M
214.2
229.5
249.0
248.9
222.0
221.0
201.6
176.0
193.1
168.9
40.87
(5.32%)
(2.95%)
54
462.7
LT debt$M
182.5
210.1
198.4
227.6
212.8
200.8
191.5
216.1
243.6
261.8
354.9
4.23%
4.96%
44
Revenue
$629.9M
7.30%
1.00×
Cost of revenue
$382.7M
7.41%
1.01×
Operating expenses
$104.3M
7.10%
0.98×
Goodwill & intangibles
15.89%