385.3
Revenue$M
178.0
191.8
207.4
225.2
242.1
260.1
277.7
297.1
319.1
348.3
415.2
7.54%
8.02%
50
28.23
Revenue growth%
35.10
36.49
34.53
34.76
32.60
34.58
34.85
37.70
39.46
40.07
9.49
37.70
34.97
91
19.53
Gross margin%
3.53
0.60
1.70
4.13
1.77
1.98
4.10
5.19
2.21
0.40
25.92
2.21
2.10
66
26.46
Operating margin%
26.40
25.81
28.46
28.82
27.04
28.56
27.42
26.35
24.50
22.30
17.74
26.35
26.72
26
7.78
Net margin%
9.70
7.87
5.56
4.42
4.13
1.26
1.66
0.40
0.76
0.72
27.36
0.76
2.90
11
13.69
P/E ratio (avg)x
8.148
7.962
8.658
7.950
8.613
7.790
8.255
8.759
9.649
10.16
23.57
8.759
8.434
16
11.05
EV/EBITx
17.11
18.77
18.97
20.03
21.16
23.94
23.09
25.93
29.54
28.63
36.25
25.93
22.13
18
13.51
FCF yield (avg)%
29.07
28.39
29.41
28.25
30.90
33.30
30.42
31.22
33.75
36.48
24.79
33.30
30.66
51
27.03
FCF margin%
25.24
27.78
24.97
23.44
25.05
25.66
26.26
27.73
30.00
27.32
26.24
27.32
25.96
83
1.348
FCF / Net incomex
0.860
0.885
0.960
0.883
0.891
0.885
0.891
0.956
0.959
1.045
1.230
0.956
0.891
18
14.47
ROIC%
16.36
14.97
12.96
15.12
12.50
14.74
17.00
14.86
14.63
13.35
21.72
14.74
14.80
94
12.69
Return on equity%
13.80
10.89
12.95
15.93
16.83
17.26
14.78
17.18
16.76
17.19
15.89
17.18
16.34
43
12.52
Return on assets%
33.40
33.70
36.21
34.20
36.80
36.07
34.28
36.23
37.76
40.24
29.22
36.23
36.14
33
2.48
EPS$
1.07
1.27
1.45
1.38
1.54
1.65
1.72
1.66
1.91
2.00
2.53
5.37%
7.49%
—
5.26
EPS growth%
18.76
16.24
17.78
18.63
18.39
20.97
23.48
22.23
19.55
20.39
29.33
20.97
19.16
24
1.18
Bookvalue per sh$
1.31
1.42
1.47
1.73
1.77
1.87
1.83
2.03
2.01
2.15
0.90
4.02%
7.12%
—
1.75
FCF per share$
1.28
1.42
1.60
1.61
1.63
1.81
1.90
2.08
2.20
2.25
1.56
6.68%
7.03%
—
2.26
Dividend per sh$
0.85
0.83
0.89
0.82
0.82
0.77
0.80
0.85
0.84
0.79
1.51
(0.87%)
(1.19%)
—
9.44
Div yield (avg)%
23.69
21.16
21.20
21.57
24.44
25.22
27.15
25.98
24.10
24.48
8.27
25.22
24.27
47
15.42
Payout ratio%
19.06
19.30
16.88
17.01
17.75
16.05
14.50
12.07
10.92
12.34
19.19
12.34
16.46
27
128.4
Shares (diluted)M
128.8
124.6
111.2
112.4
98.24
101.9
91.81
78.14
69.92
72.17
132.6
(5.98%)
(4.90%)
69
10.99
Buyback yield%
33.19
35.81
35.46
35.60
35.28
38.07
36.07
37.27
39.48
40.74
10.72
38.07
35.94
20
0.992
D/E ratiox
0.401
0.417
0.446
0.436
0.471
0.465
0.458
0.536
0.638
0.670
1.401
0.536
0.461
11
210.7
Enterprise value$M
265.9
246.3
268.0
266.2
253.1
245.0
253.9
235.0
218.7
202.3
401.7
(4.39%)
(1.89%)
19
75.84
LT debt$M
215.8
239.1
235.3
240.3
251.6
259.7
263.3
253.0
234.9
254.6
193.5
0.24%
0.56%
37
Revenue
$348.3M
8.02%
1.00×
Cost of revenue
$224.7M
7.77%
0.98×
Operating expenses
$74.54M
7.84%
0.98×
Spread over hurdle
(4.69%)