496.7
Revenue$M
270.5
287.6
308.6
327.9
348.4
374.5
392.2
408.3
439.5
462.1
517.8
5.81%
6.07%
13
12.94
Revenue growth%
15.50
15.86
15.21
16.06
16.07
16.70
14.89
16.83
17.19
17.27
8.10
16.83
16.07
31
18.82
Gross margin%
23.89
22.33
22.80
25.54
27.68
26.15
24.77
21.80
19.85
19.19
25.05
21.80
23.34
55
25.58
Operating margin%
23.94
22.50
22.88
22.95
24.07
25.35
25.92
27.06
28.08
28.31
24.80
27.06
24.71
44
15.99
Net margin%
19.50
22.13
20.77
17.79
19.72
20.68
19.45
19.48
20.57
20.36
16.72
20.36
20.04
67
7.240
P/E ratio (avg)x
20.27
21.29
21.95
21.66
21.63
21.46
23.18
22.25
22.44
23.45
7.219
22.44
21.80
63
33.45
EV/EBITx
13.40
12.61
13.38
11.74
11.52
10.44
9.106
8.030
8.463
8.714
22.35
8.714
10.98
86
6.06
FCF yield (avg)%
4.68
6.18
6.85
5.71
5.72
7.36
6.76
8.36
6.55
8.02
4.93
7.36
6.66
36
2.70
FCF margin%
30.52
28.90
28.53
25.59
25.97
25.54
23.48
23.87
25.49
22.60
7.89
23.87
25.57
18
0.537
FCF / Net incomex
1.757
1.728
1.967
2.204
2.163
2.208
2.387
2.295
2.713
2.573
0.717
2.387
2.206
91
5.29
ROIC%
13.87
12.47
14.96
13.99
11.72
9.67
11.23
9.28
6.67
7.61
2.11
9.28
11.47
21
15.77
Return on equity%
7.08
9.86
9.85
12.36
14.08
12.10
10.58
9.76
9.54
9.66
22.48
9.76
9.86
51
15.66
Return on assets%
15.83
13.38
14.47
16.70
14.70
14.46
11.80
12.41
11.45
14.04
28.47
12.41
14.25
27
0.39
EPS$
1.05
1.09
1.04
1.13
1.07
1.26
1.49
1.74
1.77
1.88
0.42
11.83%
6.76%
—
11.22
EPS growth%
23.12
22.52
19.66
21.73
20.15
23.07
20.31
21.61
19.57
17.01
20.61
20.31
20.96
71
1.04
Bookvalue per sh$
0.58
0.59
0.61
0.56
0.55
0.56
0.59
0.57
0.59
0.54
0.37
(0.15%)
(1.37%)
—
1.21
FCF per share$
0.45
0.46
0.49
0.47
0.45
0.46
0.45
0.48
0.49
0.46
1.72
0.72%
0.82%
—
1.09
Dividend per sh$
1.50
1.52
1.46
1.41
1.29
1.15
1.18
1.27
1.30
1.14
0.40
(2.45%)
(2.57%)
—
3.24
Div yield (avg)%
0.40
0.43
2.88
5.10
5.65
5.29
2.60
2.49
5.30
7.29
5.65
5.29
3.99
9
10.32
Payout ratio%
26.45
28.52
27.09
28.48
29.73
31.67
33.76
31.44
30.08
29.14
7.41
31.44
29.43
9
177.3
Shares (diluted)M
203.9
196.5
216.3
209.1
214.9
210.0
191.5
207.7
197.2
213.5
174.5
(0.13%)
1.19%
63
29.01
Buyback yield%
18.64
18.95
19.27
20.79
19.00
17.59
19.31
18.74
21.57
20.76
4.02
19.31
19.14
30
1.441
D/E ratiox
1.414
1.547
1.622
1.675
1.750
1.731
1.907
1.685
1.811
1.894
1.094
1.811
1.708
48
222.1
Enterprise value$M
83.11
96.54
111.8
128.4
126.6
124.5
124.4
129.2
149.1
150.9
426.5
3.57%
7.62%
64
49.08
LT debt$M
165.9
180.6
194.0
177.6
180.2
167.7
153.4
139.7
138.0
154.7
246.4
(3.01%)
0.04%
70
Revenue
$462.1M
6.07%
1.00×
Cost of revenue
$323.5M
6.07%
1.00×
Operating expenses
$94.99M
6.66%
1.06×
Property and equipment
21.17%
Cash and investments
14.65%