217.9
Revenue$M
301.7
311.4
321.3
333.2
338.6
358.9
375.0
381.9
393.5
408.5
223.0
3.82%
3.61%
59
2.12
Revenue growth%
16.63
18.01
20.97
18.64
17.20
18.06
17.08
17.77
18.57
21.41
25.60
18.06
18.04
11
19.59
Gross margin%
16.90
17.36
14.44
16.06
13.16
13.99
14.16
11.32
10.32
9.75
20.74
11.32
14.07
52
26.31
Operating margin%
15.10
12.21
10.44
10.64
12.38
9.51
7.96
8.39
11.16
12.63
24.97
9.51
10.90
53
12.21
Net margin%
4.87
6.02
3.73
1.49
1.09
3.87
1.39
0.40
0.40
0.40
16.11
0.40
1.44
92
17.96
P/E ratio (avg)x
25.34
29.03
29.46
29.60
31.51
30.47
35.89
35.83
35.58
34.28
6.471
35.58
30.99
54
37.12
EV/EBITx
23.97
24.87
25.99
29.76
29.02
29.72
31.38
32.89
37.90
36.00
35.00
32.89
29.74
24
6.33
FCF yield (avg)%
11.59
13.94
16.77
14.83
17.56
15.90
13.10
11.33
11.83
11.66
26.73
11.83
13.52
47
18.35
FCF margin%
11.83
12.47
12.23
11.14
10.37
9.07
9.70
7.20
8.87
6.49
28.09
8.87
10.03
56
0.985
FCF / Net incomex
1.142
1.110
1.249
1.317
1.431
1.591
1.597
1.665
1.819
1.706
0.749
1.665
1.511
42
14.66
ROIC%
1.59
1.38
1.91
2.06
4.97
4.01
2.40
4.19
5.46
5.20
19.80
4.19
3.20
40
27.05
Return on equity%
4.94
4.87
2.02
2.48
5.06
2.52
3.56
5.01
5.81
6.79
11.96
5.01
4.90
42
13.05
Return on assets%
22.89
24.94
24.66
24.57
27.43
26.78
29.48
30.96
31.10
31.25
14.45
30.96
27.11
53
1.27
EPS$
2.81
2.65
2.82
3.21
3.46
3.74
4.17
4.01
4.09
4.18
1.43
3.84%
5.41%
—
27.79
EPS growth%
0.40
0.40
2.71
3.74
1.44
2.23
4.56
2.11
4.84
3.06
4.18
3.06
2.47
79
1.00
Bookvalue per sh$
2.00
1.80
1.65
1.50
1.33
1.25
1.41
1.52
1.62
1.51
0.44
2.61%
(3.69%)
—
0.91
FCF per share$
1.72
1.65
1.56
1.71
1.95
1.84
1.67
1.74
1.74
1.90
2.10
(0.50%)
0.20%
—
1.37
Dividend per sh$
0.44
0.45
0.44
0.46
0.50
0.49
0.47
0.46
0.50
0.48
2.43
(0.59%)
2.03%
—
27.26
Div yield (avg)%
2.71
2.32
5.06
7.97
5.19
3.68
5.73
8.69
11.63
12.71
15.15
8.69
5.46
45
18.30
Payout ratio%
20.29
22.50
19.88
17.19
16.96
14.11
16.19
15.34
17.87
16.37
15.03
16.19
17.08
63
130.7
Shares (diluted)M
103.8
91.09
93.87
100.7
90.64
79.91
77.15
76.49
75.29
79.94
134.3
(2.48%)
(2.52%)
28
23.22
Buyback yield%
13.96
11.22
9.46
9.21
11.14
8.71
9.80
11.22
11.05
10.40
4.56
10.40
10.73
82
0.166
D/E ratiox
0.854
0.918
0.962
0.945
0.891
0.932
1.031
1.017
1.031
0.954
1.129
1.017
0.950
57
195.9
Enterprise value$M
270.2
269.1
253.9
279.8
282.3
297.1
270.2
308.7
341.0
351.3
169.9
4.47%
2.97%
93
138.3
LT debt$M
83.32
84.27
83.14
84.90
85.28
87.54
87.86
93.07
106.7
117.8
97.13
6.67%
4.98%
42
Revenue
$408.5M
3.61%
1.00×
Cost of revenue
$267.7M
3.68%
1.01×
Operating expenses
$72.28M
3.69%
1.01×
Goodwill & intangibles
16.84%