174.0
Revenue$M
336.0
333.5
332.1
326.1
324.9
320.3
322.7
323.0
325.3
333.8
189.3
0.54%
0.06%
44
17.66
Revenue growth%
4.03
3.11
1.01
0.40
0.40
3.35
4.90
3.30
2.94
0.77
9.73
3.30
3.03
88
24.46
Gross margin%
27.59
27.15
25.70
27.36
28.95
27.81
28.01
25.64
27.79
25.18
8.51
27.79
27.48
54
19.44
Operating margin%
21.13
19.64
21.02
22.54
22.05
21.01
18.94
18.81
20.21
21.98
9.61
20.21
21.01
47
26.68
Net margin%
9.67
6.79
5.72
8.40
8.33
7.92
8.97
8.57
8.45
9.81
14.36
8.57
8.43
5
21.53
P/E ratio (avg)x
40.84
41.85
44.86
43.33
44.08
52.30
60.08
64.27
63.74
74.63
32.04
63.74
48.58
82
24.18
EV/EBITx
45.83
53.21
56.97
62.35
61.14
74.19
88.39
92.94
102.7
100.2
21.36
92.94
68.27
16
17.00
FCF yield (avg)%
27.81
29.59
30.74
33.68
32.25
32.95
34.19
34.98
35.42
37.02
8.89
34.98
33.31
79
21.56
FCF margin%
16.36
18.08
18.95
16.68
17.19
18.80
19.47
19.60
17.77
20.64
11.92
19.47
18.44
18
0.540
FCF / Net incomex
1.448
1.526
1.379
1.187
1.259
1.228
1.259
1.201
1.284
1.172
0.748
1.228
1.259
7
6.90
ROIC%
13.80
12.00
12.58
11.75
11.39
14.37
13.47
14.57
15.72
13.71
4.54
14.37
13.59
60
3.73
Return on equity%
3.69
4.93
6.51
7.50
4.86
5.93
5.66
3.51
4.62
5.97
26.05
5.66
5.29
24
22.37
Return on assets%
21.06
21.09
19.49
21.13
18.52
19.80
18.42
19.26
17.30
19.12
5.77
19.12
19.37
44
0.26
EPS$
1.71
1.91
1.88
1.92
2.02
2.14
1.96
1.86
1.88
2.14
0.28
1.10%
2.45%
—
4.16
EPS growth%
33.83
33.71
36.08
36.93
36.63
35.32
36.68
35.93
37.66
35.31
10.50
35.93
36.00
59
0.69
Bookvalue per sh$
1.18
1.33
1.49
1.39
1.63
1.74
1.72
1.79
1.89
1.78
0.67
1.83%
4.42%
—
0.60
FCF per share$
1.50
1.55
1.60
1.51
1.73
1.87
1.96
2.19
2.26
2.40
0.92
6.80%
4.91%
—
1.23
Dividend per sh$
0.34
0.30
0.31
0.32
0.28
0.27
0.30
0.29
0.28
0.29
0.79
0.22%
(2.48%)
—
18.17
Div yield (avg)%
19.39
18.39
20.80
21.18
21.78
19.05
19.89
17.61
20.12
22.84
24.58
19.89
20.01
34
17.47
Payout ratio%
29.97
31.67
33.37
33.87
36.68
36.06
37.47
36.22
33.75
31.96
17.44
36.06
33.81
47
106.7
Shares (diluted)M
149.6
150.0
148.0
152.6
147.5
141.8
136.5
127.4
126.7
126.7
111.7
(3.01%)
(1.57%)
52
6.86
Buyback yield%
34.95
33.14
31.14
29.69
31.61
29.25
30.30
33.19
31.82
34.20
23.91
31.82
31.71
52
0.755
D/E ratiox
1.696
1.796
1.666
1.892
2.031
1.985
2.007
2.058
2.023
2.190
0.212
2.023
1.996
25
69.84
Enterprise value$M
208.6
235.3
231.9
243.1
230.6
215.0
215.5
214.7
243.9
263.0
83.00
2.66%
1.95%
81
12.63
LT debt$M
263.6
240.6
246.1
237.9
246.9
222.5
224.3
207.1
208.2
203.9
207.8
(3.75%)
(1.84%)
67
Revenue
$333.8M
0.06%
1.00×
Cost of revenue
$174.2M
(0.30%)
0.96×
Operating expenses
$56.11M
0.24%
1.02×
Cash and investments
14.21%
Spread over hurdle
46.38%