297.6
Revenue$M
176.7
188.2
203.6
219.1
236.2
253.5
281.0
311.2
337.9
365.6
319.9
9.13%
8.27%
94
20.75
Revenue growth%
28.40
30.32
29.84
30.14
29.89
29.76
27.78
28.09
29.57
26.98
6.61
28.09
29.66
77
9.36
Gross margin%
24.86
27.85
26.51
26.95
25.24
25.16
28.14
29.61
30.05
28.05
4.38
28.14
27.40
57
16.58
Operating margin%
12.79
12.13
11.50
9.45
10.10
12.18
13.04
13.79
11.22
12.34
22.98
12.34
12.16
26
3.16
Net margin%
20.65
19.92
19.80
19.27
16.51
16.60
18.07
16.61
14.97
14.21
6.96
16.60
17.34
82
37.55
P/E ratio (avg)x
34.23
33.60
34.06
33.10
34.53
37.57
39.93
46.03
45.81
45.32
28.89
45.32
36.05
12
31.45
EV/EBITx
17.21
17.34
16.72
17.74
16.17
15.71
17.12
19.13
19.49
21.89
23.36
19.13
17.27
45
23.74
FCF yield (avg)%
0.40
0.40
3.05
0.40
0.40
2.66
4.16
5.02
4.17
6.65
24.52
4.17
2.85
17
9.86
FCF margin%
22.80
24.68
25.46
26.68
24.65
24.47
22.16
19.89
21.55
23.60
19.28
22.16
24.04
14
0.177
FCF / Net incomex
1.005
1.179
1.268
1.467
1.691
1.994
2.186
2.276
2.429
2.684
0.163
2.276
1.843
61
4.32
ROIC%
18.52
18.30
17.01
15.21
14.55
14.36
15.06
12.39
15.03
17.84
18.50
15.03
15.13
18
5.21
Return on equity%
13.90
16.18
14.46
12.87
14.59
16.65
18.74
16.62
19.12
21.09
9.44
18.74
16.40
79
21.45
Return on assets%
22.31
22.54
24.54
22.09
22.72
25.21
24.12
24.82
25.18
24.32
18.05
24.82
24.22
41
2.74
EPS$
6.30
6.47
5.59
5.30
5.62
5.67
5.57
4.96
5.17
5.01
2.97
(2.26%)
(2.38%)
—
10.31
EPS growth%
7.46
10.38
9.32
10.39
10.38
8.07
5.10
7.20
4.84
7.09
16.67
7.09
7.76
75
6.39
Bookvalue per sh$
5.19
5.31
5.90
6.57
6.90
7.07
6.77
7.31
6.87
7.27
4.90
1.04%
4.32%
—
5.79
FCF per share$
6.02
6.03
5.43
5.34
5.07
5.57
6.05
6.53
6.06
5.49
9.12
1.60%
(0.79%)
—
4.34
Dividend per sh$
14.05
15.05
17.21
19.79
20.01
23.67
27.05
32.27
35.27
42.09
4.95
16.03%
13.57%
—
3.05
Div yield (avg)%
26.53
26.43
28.47
25.87
27.15
28.04
27.62
27.22
27.65
28.72
3.72
27.65
27.42
67
3.45
Payout ratio%
4.87
3.15
2.46
1.86
2.60
4.13
4.49
7.40
6.69
6.03
24.50
6.03
4.31
60
27.81
Shares (diluted)M
30.75
35.35
40.82
44.45
45.10
49.08
49.41
54.19
61.73
61.00
28.25
6.23%
6.38%
50
26.11
Buyback yield%
8.11
7.43
8.57
10.24
13.02
12.20
13.96
13.73
14.36
11.95
18.01
13.73
12.07
57
0.237
D/E ratiox
1.965
2.237
2.328
2.491
2.903
3.231
3.642
3.753
4.303
4.585
1.548
3.753
3.067
23
261.3
Enterprise value$M
150.9
156.0
141.4
150.1
141.8
126.9
113.7
101.0
92.66
97.76
256.5
(7.17%)
(5.49%)
45
65.04
LT debt$M
282.0
283.5
279.8
296.6
334.7
320.0
353.1
395.6
416.5
446.4
134.5
5.93%
5.29%
89
Revenue
$365.6M
8.27%
1.00×
Cost of revenue
$209.5M
8.20%
0.99×
Operating expenses
$90.31M
8.61%
1.03×
Cash and investments
16.46%
Spread over hurdle
18.16%