162.8
Revenue$M
196.0
206.3
211.6
217.9
231.9
241.1
249.8
266.5
276.7
294.0
169.7
4.86%
4.42%
92
15.16
Revenue growth%
6.98
7.62
8.38
8.15
10.08
12.11
11.67
13.45
13.54
13.50
25.18
13.45
10.87
63
24.62
Gross margin%
20.15
21.14
23.12
20.74
17.74
16.52
18.30
15.79
16.26
16.69
14.60
16.52
18.02
5
13.47
Operating margin%
14.41
15.06
14.87
13.15
13.83
13.14
10.53
8.44
7.33
6.61
11.44
8.44
13.15
92
18.94
Net margin%
32.80
32.44
31.22
33.30
31.99
32.11
32.08
31.66
31.61
31.21
12.16
31.66
32.04
88
19.56
P/E ratio (avg)x
31.79
28.58
25.88
24.61
27.14
29.84
32.07
35.69
38.01
34.92
30.96
34.92
30.81
85
37.96
EV/EBITx
36.21
37.13
34.58
35.87
40.45
41.06
37.93
37.84
38.70
41.61
20.14
38.70
37.88
41
25.51
FCF yield (avg)%
11.07
8.82
6.82
4.18
2.18
3.50
2.04
0.40
0.40
0.40
29.61
0.40
2.84
14
24.09
FCF margin%
4.95
3.47
5.83
6.91
7.45
4.66
6.84
4.35
5.23
2.36
24.26
4.66
5.09
29
1.336
FCF / Net incomex
0.122
0.140
0.132
0.143
0.152
0.150
0.159
0.184
0.183
0.181
1.781
0.181
0.151
53
3.01
ROIC%
34.18
34.26
36.72
34.46
35.93
36.38
35.10
37.24
37.95
39.66
22.77
37.24
36.16
38
7.47
Return on equity%
22.65
23.23
22.41
22.09
19.23
18.24
17.93
19.76
22.67
22.33
2.12
19.76
22.21
40
3.64
Return on assets%
19.68
20.60
19.72
17.53
18.87
20.42
18.34
17.76
16.36
18.76
8.78
18.34
18.81
73
0.90
EPS$
1.18
1.33
1.53
1.55
1.75
1.91
1.98
2.07
2.28
2.32
1.00
5.77%
8.16%
—
14.29
EPS growth%
23.19
23.89
26.06
25.20
25.70
24.54
25.24
22.41
20.46
22.53
23.04
22.53
24.21
87
0.16
Bookvalue per sh$
0.90
0.93
0.93
0.85
0.93
0.94
1.02
0.94
0.98
1.05
1.01
2.51%
1.51%
—
0.94
FCF per share$
0.31
0.29
0.31
0.29
0.32
0.36
0.39
0.40
0.42
0.43
0.81
6.13%
3.20%
—
0.86
Dividend per sh$
1.24
1.36
1.32
1.34
1.45
1.51
1.50
1.47
1.45
1.58
0.90
1.73%
3.09%
—
14.18
Div yield (avg)%
22.15
20.33
17.84
17.47
17.56
15.75
16.28
16.44
15.59
15.89
14.57
15.89
16.96
37
14.88
Payout ratio%
20.10
19.93
17.71
15.90
18.60
17.96
17.71
17.35
19.52
18.80
22.33
17.96
18.28
9
107.2
Shares (diluted)M
129.2
144.5
169.4
178.8
209.9
247.5
271.5
288.6
303.0
337.7
102.5
9.98%
10.28%
20
28.42
Buyback yield%
5.90
8.49
6.70
4.43
1.45
3.18
2.12
4.30
1.48
1.30
22.29
2.12
3.74
55
0.697
D/E ratiox
0.669
0.706
0.800
0.892
0.995
0.977
1.081
1.132
1.224
1.155
0.184
1.132
0.986
17
150.2
Enterprise value$M
290.8
295.5
349.8
348.3
406.4
439.6
441.3
515.1
595.8
650.2
126.7
9.85%
9.07%
86
48.34
LT debt$M
384.6
397.9
387.0
440.0
460.9
473.9
520.3
618.6
670.6
748.1
121.5
10.17%
8.29%
59
Revenue
$294.0M
4.42%
1.00×
Cost of revenue
$145.3M
4.12%
0.97×
Operating expenses
$52.61M
5.29%
1.09×