446.9
Revenue$M
218.9
228.7
237.4
253.1
268.8
282.0
294.2
317.6
341.5
368.7
463.7
6.52%
6.06%
10
22.26
Revenue growth%
25.17
23.28
24.84
27.20
28.85
28.77
28.87
28.69
28.26
31.16
27.18
28.77
28.48
13
9.28
Gross margin%
21.91
20.93
18.83
17.61
15.17
15.29
13.86
16.22
16.88
19.47
28.91
16.22
17.25
15
17.61
Operating margin%
3.94
2.58
0.50
2.56
4.39
4.17
3.31
2.70
2.16
2.08
4.50
2.70
2.64
63
5.56
Net margin%
30.68
28.59
29.14
27.59
25.91
24.95
25.01
23.90
26.88
27.32
29.25
25.01
27.10
24
16.99
P/E ratio (avg)x
13.60
14.67
16.93
18.44
20.02
20.59
21.94
25.03
25.94
30.02
28.94
25.03
20.31
49
22.71
EV/EBITx
35.26
34.70
32.02
36.16
37.56
34.72
33.49
33.09
36.64
42.12
15.93
34.72
34.99
78
14.55
FCF yield (avg)%
23.94
23.45
25.30
24.53
26.30
27.21
26.12
23.86
24.03
22.45
15.06
24.03
24.28
67
6.08
FCF margin%
6.76
6.75
6.95
8.45
7.70
7.25
5.96
6.41
7.82
5.41
10.06
6.41
6.86
59
1.761
FCF / Net incomex
0.567
0.541
0.558
0.641
0.672
0.676
0.724
0.680
0.695
0.707
1.548
0.695
0.674
43
12.22
ROIC%
25.66
23.24
24.23
22.16
21.43
22.73
21.29
21.58
21.87
20.92
6.78
21.58
22.02
93
24.78
Return on equity%
21.03
19.57
19.79
21.39
23.26
22.93
21.31
21.69
21.96
23.13
4.72
21.96
21.54
40
8.79
Return on assets%
3.99
5.03
4.50
4.41
6.48
7.79
6.04
6.06
4.82
3.96
13.63
6.04
4.92
75
0.65
EPS$
0.71
0.70
0.70
0.81
0.86
0.99
1.13
1.03
1.17
1.14
0.70
5.71%
5.99%
—
22.12
EPS growth%
14.54
15.23
16.77
16.69
17.70
19.98
18.97
17.33
20.31
22.54
17.70
19.98
17.51
95
1.01
Bookvalue per sh$
0.88
1.03
1.13
1.35
1.32
1.36
1.49
1.64
1.79
2.09
0.97
9.67%
10.94%
—
0.50
FCF per share$
1.02
1.15
1.26
1.21
1.18
1.13
1.21
1.12
1.21
1.29
1.01
1.78%
3.60%
—
0.73
Dividend per sh$
1.17
1.35
1.38
1.44
1.42
1.39
1.59
1.54
1.85
1.85
0.92
5.54%
5.37%
—
3.07
Div yield (avg)%
6.15
8.05
6.40
4.56
1.59
0.40
0.40
0.97
0.40
3.37
27.67
0.40
2.48
83
26.30
Payout ratio%
28.71
29.66
29.62
30.64
32.96
31.21
30.59
30.79
31.11
31.22
2.00
31.11
30.72
20
224.9
Shares (diluted)M
257.3
254.2
292.6
299.0
289.5
300.5
346.1
378.5
391.5
391.6
223.2
6.23%
4.20%
12
29.30
Buyback yield%
22.52
23.10
21.58
23.73
23.57
25.22
27.16
25.86
28.61
26.09
5.61
26.09
24.47
26
1.015
D/E ratiox
2.094
2.239
2.204
2.204
2.442
2.346
2.334
2.361
2.596
2.851
1.197
2.361
2.340
66
460.8
Enterprise value$M
64.45
73.10
68.05
61.84
69.11
77.68
75.69
70.00
64.67
67.70
72.99
(0.41%)
(0.05%)
37
141.0
LT debt$M
248.1
212.1
225.5
233.4
208.6
177.2
190.2
180.7
161.6
166.9
72.21
(4.36%)
(5.20%)
75
Revenue
$368.7M
6.06%
1.00×
Cost of revenue
$242.8M
6.26%
1.02×
Operating expenses
$57.05M
5.73%
0.97×
Goodwill & intangibles
17.73%