353.3
Revenue$M
302.7
322.0
332.0
354.0
377.0
405.9
428.6
446.6
463.3
492.5
380.8
5.49%
5.29%
16
25.92
Revenue growth%
5.75
8.74
8.80
10.44
11.07
8.95
6.54
4.54
4.37
2.50
11.17
4.54
7.64
40
27.18
Gross margin%
14.39
14.89
14.09
14.76
14.67
12.71
15.43
14.96
12.17
10.83
28.00
12.71
14.53
66
7.21
Operating margin%
4.95
6.88
9.45
12.18
11.81
9.91
8.79
9.14
11.09
9.28
11.32
9.28
9.36
37
18.14
Net margin%
13.75
12.79
15.11
18.09
15.43
16.79
18.19
17.92
19.57
20.24
25.36
18.19
17.35
53
34.26
P/E ratio (avg)x
18.86
17.10
18.03
17.47
19.28
19.20
18.79
18.81
19.73
18.36
37.71
18.81
18.80
22
11.51
EV/EBITx
37.72
41.29
40.02
41.14
46.30
52.00
54.71
54.80
64.35
66.02
24.52
54.80
49.15
23
25.09
FCF yield (avg)%
13.19
12.67
13.04
12.29
11.65
12.68
13.25
10.81
11.54
12.29
13.81
12.29
12.48
53
23.99
FCF margin%
10.42
12.60
12.88
10.49
10.24
8.00
10.93
11.92
11.24
10.48
24.10
10.93
10.71
74
1.669
FCF / Net incomex
0.251
0.272
0.238
0.250
0.236
0.219
0.221
0.199
0.203
0.212
1.480
0.212
0.228
73
3.89
ROIC%
17.47
19.93
21.82
21.13
22.33
23.25
21.29
23.33
24.31
22.34
4.20
23.25
22.08
18
9.97
Return on equity%
2.60
4.61
3.45
6.06
3.95
1.81
0.40
0.40
2.73
2.19
19.63
1.81
2.66
48
18.88
Return on assets%
25.68
25.17
27.19
29.01
30.03
27.53
29.89
32.48
34.85
34.95
19.65
32.48
29.45
63
1.31
EPS$
1.53
1.83
2.00
2.42
2.52
2.71
2.98
3.06
3.54
3.86
1.40
8.91%
9.77%
—
26.10
EPS growth%
21.53
21.42
19.86
18.06
19.58
20.09
21.18
19.08
20.46
17.60
5.64
20.09
19.98
47
0.25
Bookvalue per sh$
1.56
1.53
1.62
1.86
1.90
1.85
1.88
1.95
1.93
2.18
1.34
2.84%
3.16%
—
1.63
FCF per share$
0.77
0.73
0.68
0.63
0.60
0.59
0.60
0.54
0.58
0.56
0.44
(1.19%)
(2.60%)
—
1.06
Dividend per sh$
0.94
0.83
0.75
0.81
0.87
0.90
0.93
0.84
0.92
0.91
0.52
1.09%
0.73%
—
23.11
Div yield (avg)%
7.84
8.61
9.13
7.98
8.80
11.05
8.84
9.08
10.01
11.81
8.34
10.01
8.96
93
7.10
Payout ratio%
4.86
3.57
1.76
3.05
2.83
0.40
0.40
0.40
0.40
0.79
8.29
0.40
1.28
10
121.8
Shares (diluted)M
111.8
112.9
122.7
137.5
145.5
129.9
117.3
128.0
130.2
141.6
121.9
(0.54%)
2.17%
57
14.96
Buyback yield%
6.79
7.54
9.03
6.47
7.77
8.79
9.65
10.49
9.05
8.89
4.85
9.05
8.84
66
0.501
D/E ratiox
0.847
0.887
0.894
0.928
0.971
1.030
0.999
1.074
1.053
0.982
1.325
1.030
0.977
93
177.5
Enterprise value$M
300.8
322.9
328.2
379.9
399.3
389.6
370.6
356.1
360.8
413.5
174.1
0.70%
3.30%
32
387.5
LT debt$M
377.1
419.2
398.5
436.0
450.8
476.9
473.5
478.6
422.3
454.4
105.4
0.16%
2.80%
49
Revenue
$492.5M
5.29%
1.00×
Cost of revenue
$222.7M
5.08%
0.98×
Operating expenses
$100.2M
5.01%
0.97×
Goodwill & intangibles
14.77%
Spread over hurdle
34.13%