186.6
Revenue$M
425.8
455.1
481.1
520.2
568.4
618.1
670.0
723.4
779.3
830.5
191.7
7.88%
7.54%
42
15.68
Revenue growth%
15.11
13.21
14.31
14.79
17.26
16.04
15.70
18.21
19.88
17.38
18.15
17.38
15.87
90
12.15
Gross margin%
4.01
4.69
6.62
6.75
6.93
8.34
10.89
7.91
7.61
5.62
22.27
7.91
6.84
49
2.64
Operating margin%
14.11
11.85
14.25
15.45
13.48
15.69
14.32
15.50
15.96
17.23
27.76
15.69
14.88
18
10.98
Net margin%
3.55
1.80
1.46
0.40
0.40
0.89
0.40
0.90
0.40
0.40
19.11
0.40
0.64
56
16.36
P/E ratio (avg)x
13.60
14.34
14.32
14.96
17.27
18.00
18.80
21.10
22.56
24.44
27.03
21.10
17.63
83
26.87
EV/EBITx
48.16
53.03
58.09
57.88
55.04
52.69
54.43
53.31
58.80
58.82
16.52
54.43
54.73
54
6.13
FCF yield (avg)%
12.98
10.25
8.32
10.92
8.68
6.13
8.76
6.77
4.63
7.29
24.13
6.77
8.50
61
15.92
FCF margin%
0.40
0.95
1.77
3.87
3.69
0.73
0.40
2.78
2.50
3.65
12.72
2.50
2.14
50
1.357
FCF / Net incomex
0.944
0.969
1.047
0.982
0.937
0.840
0.824
0.833
0.747
0.746
0.694
0.824
0.888
44
5.76
ROIC%
5.71
4.72
3.87
3.63
6.04
6.66
5.58
6.51
5.43
8.00
12.12
6.51
5.65
45
12.69
Return on equity%
23.30
25.83
25.06
25.00
25.19
28.16
27.21
30.07
29.32
31.99
19.94
29.32
26.52
11
20.04
Return on assets%
19.16
17.14
15.79
15.06
14.96
15.81
17.21
15.16
14.60
17.53
19.26
15.81
15.80
75
3.01
EPS$
1.08
1.04
0.96
1.00
0.87
0.85
0.90
0.92
1.00
0.85
3.13
(0.37%)
(2.84%)
—
12.23
EPS growth%
6.57
8.50
8.01
8.71
10.23
12.96
14.66
15.65
17.93
18.88
10.84
15.65
11.59
38
1.51
Bookvalue per sh$
4.61
4.65
5.48
5.64
6.11
5.99
5.77
6.71
7.20
7.71
1.05
4.78%
5.89%
—
2.96
FCF per share$
0.45
0.48
0.41
0.43
0.43
0.39
0.37
0.32
0.30
0.25
1.44
(10.04%)
(5.45%)
—
2.41
Dividend per sh$
1.37
1.46
1.57
1.57
1.35
1.17
1.22
1.10
1.15
1.15
0.83
(3.10%)
(1.90%)
—
27.45
Div yield (avg)%
14.17
14.41
14.34
14.64
14.24
14.26
11.43
11.60
13.42
12.54
5.74
12.54
14.20
21
3.51
Payout ratio%
21.60
21.81
22.74
23.91
25.76
24.52
23.11
22.06
19.48
22.40
11.37
22.40
22.57
20
118.4
Shares (diluted)M
140.3
168.2
201.4
203.3
235.3
259.1
288.1
322.5
352.8
384.8
124.0
10.34%
10.95%
79
5.57
Buyback yield%
8.07
8.11
6.99
8.52
9.86
7.67
5.34
6.55
6.69
6.21
4.48
6.55
7.33
37
1.021
D/E ratiox
0.224
0.200
0.173
0.186
0.192
0.168
0.160
0.160
0.166
0.144
0.817
0.160
0.171
64
582.8
Enterprise value$M
454.5
494.8
553.5
530.5
517.8
511.3
571.3
573.0
650.6
685.1
71.85
5.76%
5.39%
66
0.132
LT debt$B
0.613
0.733
0.787
0.931
1.095
1.112
1.337
1.487
1.657
1.884
0.475
11.47%
13.30%
49
Revenue
$830.5M
7.54%
1.00×
Cost of revenue
$581.3M
7.54%
1.00×
Operating expenses
$133.9M
7.64%
1.01×
Cash and investments
16.49%