517.2
Revenue$M
224.4
235.9
256.2
278.1
298.8
323.8
337.0
351.3
375.7
407.7
573.5
6.41%
6.61%
20
22.60
Revenue growth%
14.64
17.14
18.91
19.96
19.85
20.82
20.81
20.00
19.02
20.66
10.42
20.66
19.91
14
26.98
Gross margin%
12.12
14.77
13.32
15.95
14.78
15.75
14.17
15.81
17.63
17.14
12.63
15.81
15.26
42
28.36
Operating margin%
23.15
22.48
20.37
21.93
19.27
18.17
20.96
20.29
18.04
17.43
19.70
18.17
20.33
67
5.43
Net margin%
25.45
27.73
27.47
24.56
24.76
23.91
26.29
23.33
24.93
26.90
10.83
24.93
25.19
47
30.60
P/E ratio (avg)x
15.51
14.68
14.53
12.21
12.50
11.52
12.18
11.87
12.01
12.72
31.61
12.01
12.35
40
14.69
EV/EBITx
15.17
15.80
15.80
13.64
12.54
13.26
11.47
12.11
12.19
10.30
13.21
12.11
12.90
39
14.54
FCF yield (avg)%
7.85
8.24
7.79
10.28
12.33
12.18
11.03
11.40
13.56
15.99
2.86
12.18
11.21
42
23.72
FCF margin%
24.67
24.97
22.49
21.71
22.35
23.18
22.06
21.36
24.01
26.79
6.51
23.18
22.83
94
1.758
FCF / Net incomex
1.416
1.327
1.347
1.443
1.377
1.292
1.183
1.255
1.272
1.254
0.477
1.255
1.310
34
20.12
ROIC%
8.18
11.12
10.58
7.85
6.14
6.76
8.66
9.29
7.82
7.55
18.80
7.82
8.02
95
29.24
Return on equity%
32.75
32.23
34.89
35.38
34.76
36.46
33.55
34.59
36.88
34.25
13.19
34.59
34.67
41
27.19
Return on assets%
25.82
25.17
24.60
23.78
20.92
19.09
19.67
19.32
20.98
18.85
4.33
19.32
20.95
92
1.21
EPS$
1.39
1.54
1.57
1.74
1.96
2.17
2.34
2.33
2.17
2.38
1.27
3.93%
6.14%
—
19.75
EPS growth%
5.49
5.67
8.56
7.13
5.07
3.87
1.74
0.40
2.74
2.95
7.52
2.74
4.47
88
2.74
Bookvalue per sh$
0.78
0.85
0.91
0.95
1.09
1.02
1.20
1.33
1.53
1.74
1.73
9.73%
9.95%
—
2.23
FCF per share$
2.54
2.96
3.31
4.00
4.61
4.93
5.69
6.65
7.68
8.53
2.26
13.08%
14.29%
—
2.68
Dividend per sh$
2.62
2.79
2.52
2.48
2.55
2.17
1.96
1.89
1.88
1.95
1.87
(5.24%)
(2.38%)
—
22.29
Div yield (avg)%
3.87
2.71
5.15
7.17
4.40
5.86
5.26
4.96
2.57
5.24
27.41
5.24
5.06
70
18.84
Payout ratio%
10.66
8.21
10.68
11.86
10.18
7.73
10.22
10.56
12.28
13.43
22.33
10.56
10.61
16
100.9
Shares (diluted)M
143.8
148.1
165.4
161.6
165.1
170.7
183.2
173.6
188.0
201.4
98.43
4.06%
4.82%
78
21.66
Buyback yield%
33.48
35.30
34.13
31.70
33.20
35.51
37.21
37.64
40.38
41.61
10.32
37.64
35.40
75
1.581
D/E ratiox
0.611
0.650
0.731
0.672
0.647
0.684
0.670
0.612
0.669
0.670
0.428
0.670
0.669
8
0.447
Enterprise value$B
0.751
0.829
0.848
0.947
1.082
1.227
1.357
1.496
1.722
1.710
0.036
9.58%
9.15%
72
0.452
LT debt$B
0.543
0.565
0.621
0.739
0.804
0.954
1.100
1.288
1.480
1.647
0.430
15.43%
12.32%
77
Revenue
$407.7M
6.61%
1.00×
Cost of revenue
$252.4M
6.53%
0.99×
Operating expenses
$59.30M
5.98%
0.94×
Spread over hurdle
(2.24%)