289.8
Revenue$M
223.0
242.5
256.9
280.2
296.4
321.4
354.6
381.7
405.3
443.1
300.8
8.38%
8.15%
73
17.39
Revenue growth%
25.28
22.87
20.60
20.98
23.04
22.56
21.22
21.54
22.13
19.37
22.60
21.54
21.83
48
29.83
Gross margin%
25.19
26.44
27.06
25.23
27.96
25.32
25.88
28.52
28.89
26.71
26.30
26.71
26.58
26
14.35
Operating margin%
25.87
24.74
26.63
27.19
28.03
30.72
28.65
31.45
32.70
31.16
28.68
31.16
28.34
87
16.06
Net margin%
9.53
8.13
9.99
10.62
9.47
11.17
9.97
7.31
4.61
6.58
6.48
7.31
9.50
80
17.46
P/E ratio (avg)x
35.93
37.63
37.75
39.14
42.59
47.69
52.17
56.29
52.68
57.87
10.67
52.68
45.14
87
21.33
EV/EBITx
18.52
18.61
20.97
20.17
22.48
20.78
22.97
24.83
24.94
26.13
11.16
24.83
21.72
85
26.67
FCF yield (avg)%
24.89
26.22
28.70
31.69
30.09
29.31
31.52
30.59
29.04
27.83
19.15
29.31
29.18
70
6.15
FCF margin%
29.76
32.65
35.19
36.19
34.08
32.88
32.53
30.47
28.08
29.00
20.74
30.47
32.59
84
1.708
FCF / Net incomex
1.087
1.021
1.085
1.040
0.966
0.845
0.885
0.931
0.906
0.800
0.449
0.885
0.948
13
29.03
ROIC%
25.69
27.16
25.54
27.75
26.84
28.98
31.83
33.53
35.32
36.16
14.05
33.53
28.37
21
20.63
Return on equity%
13.32
14.11
15.11
15.62
14.35
11.83
9.89
8.48
7.86
10.24
11.55
9.89
12.58
35
24.62
Return on assets%
24.44
21.98
19.59
18.60
17.63
15.43
15.17
17.27
16.86
19.56
7.97
16.86
18.12
20
0.47
EPS$
0.58
0.59
0.59
0.57
0.60
0.58
0.67
0.65
0.65
0.70
0.51
3.04%
1.90%
—
27.92
EPS growth%
6.68
9.56
11.31
14.29
11.69
9.93
10.87
10.32
8.80
7.41
25.48
9.93
10.13
84
0.13
Bookvalue per sh$
0.32
0.37
0.37
0.41
0.47
0.51
0.52
0.58
0.58
0.60
0.53
5.28%
6.80%
—
0.37
FCF per share$
0.78
0.89
1.01
0.99
0.99
1.03
1.18
1.23
1.32
1.31
0.74
5.81%
5.44%
—
0.33
Dividend per sh$
0.36
0.40
0.43
0.50
0.47
0.50
0.54
0.53
0.50
0.53
0.27
2.73%
4.20%
—
5.77
Div yield (avg)%
28.67
29.91
28.62
27.60
30.25
32.09
33.55
35.50
32.67
34.21
7.89
33.55
31.17
72
11.27
Payout ratio%
2.86
3.13
1.08
1.21
0.40
0.40
1.67
3.59
5.25
4.83
5.70
3.59
2.27
34
225.8
Shares (diluted)M
213.7
197.6
193.0
203.8
201.2
199.8
225.5
214.6
219.1
237.4
220.5
3.36%
1.43%
71
8.29
Buyback yield%
9.76
10.06
8.20
11.12
11.64
13.04
14.34
13.06
14.01
14.86
23.62
14.01
12.34
94
0.948
D/E ratiox
1.321
1.316
1.183
1.118
1.092
1.144
1.201
1.231
1.166
1.194
1.585
1.194
1.188
43
393.7
Enterprise value$M
53.63
55.86
49.57
44.43
41.49
39.59
39.30
34.81
34.50
31.92
239.4
(5.11%)
(5.31%)
63
427.5
LT debt$M
189.9
175.9
178.4
189.4
202.4
206.7
186.8
180.4
177.9
196.4
235.0
(0.60%)
0.57%
5
Revenue
$443.1M
8.15%
1.00×
Cost of revenue
$285.7M
8.16%
1.00×
Operating expenses
$93.91M
7.63%
0.95×
Goodwill & intangibles
16.26%