419.0
Revenue$M
365.0
371.7
365.9
361.7
356.6
366.7
377.5
382.2
389.0
390.3
464.6
1.83%
0.91%
23
20.91
Revenue growth%
10.22
10.05
9.71
8.80
6.19
6.87
6.62
8.92
11.47
11.08
27.70
8.92
9.31
52
11.56
Gross margin%
9.59
7.76
5.02
7.54
9.67
8.80
9.37
8.12
5.76
7.48
16.91
8.12
7.94
79
3.84
Operating margin%
11.75
13.22
10.96
10.35
8.37
11.13
14.01
16.42
14.75
11.75
29.09
14.01
11.75
66
27.99
Net margin%
0.40
1.51
1.13
1.11
0.40
0.55
0.40
0.40
0.40
0.68
10.57
0.40
0.47
74
19.73
P/E ratio (avg)x
44.62
47.30
54.87
57.93
65.03
67.97
76.08
81.63
88.34
87.68
17.74
81.63
66.50
94
12.12
EV/EBITx
39.41
40.38
46.09
45.28
44.05
42.68
42.66
44.60
45.54
42.72
7.649
42.72
43.38
46
29.35
FCF yield (avg)%
9.95
11.56
10.75
10.06
12.46
15.16
16.73
17.14
17.16
16.49
25.78
16.73
13.81
23
13.27
FCF margin%
16.96
18.23
16.87
17.18
15.20
15.71
15.44
14.85
15.73
18.10
19.81
15.71
16.30
41
0.310
FCF / Net incomex
0.646
0.680
0.668
0.632
0.692
0.699
0.776
0.794
0.751
0.706
0.626
0.751
0.696
33
3.39
ROIC%
30.11
28.39
27.69
27.13
28.95
27.74
26.59
28.98
29.31
28.12
4.65
28.12
28.25
70
6.67
Return on equity%
25.55
25.56
28.35
29.81
31.32
28.51
30.92
33.67
32.76
31.88
11.69
31.88
30.36
54
22.70
Return on assets%
20.41
19.98
22.02
23.55
22.65
23.71
25.85
23.75
24.39
23.16
21.53
23.75
23.36
35
2.14
EPS$
7.11
6.33
5.96
5.80
5.47
4.87
4.98
4.46
4.54
4.61
2.24
(3.37%)
(4.53%)
—
4.27
EPS growth%
10.92
13.32
13.28
10.49
9.63
6.71
4.24
1.70
3.95
3.20
7.03
3.95
8.17
45
9.60
Bookvalue per sh$
4.03
4.42
4.33
4.58
4.82
5.52
6.07
7.05
7.04
7.42
3.82
8.98%
7.68%
—
6.41
FCF per share$
8.45
9.12
8.42
8.03
8.76
8.47
9.41
10.13
11.33
11.47
7.65
5.53%
3.55%
—
8.61
Dividend per sh$
6.48
6.97
7.18
7.87
7.04
6.72
6.54
6.55
5.69
5.24
6.14
(5.72%)
(3.09%)
—
5.12
Div yield (avg)%
13.38
12.09
12.12
11.68
9.06
11.13
11.49
12.35
12.05
13.63
15.72
12.05
12.07
10
4.88
Payout ratio%
0.77
0.40
1.52
0.40
0.40
2.11
0.53
0.40
2.89
2.83
25.12
2.11
0.65
91
43.38
Shares (diluted)M
67.67
79.71
77.83
81.71
79.01
86.28
103.0
117.3
133.8
128.2
43.45
10.17%
7.69%
46
17.76
Buyback yield%
14.30
14.51
13.25
11.35
13.50
14.98
17.01
17.53
15.00
15.72
21.95
15.72
14.75
53
0.189
D/E ratiox
0.222
0.246
0.252
0.256
0.281
0.294
0.288
0.290
0.317
0.290
0.220
0.290
0.284
29
115.4
Enterprise value$M
394.8
363.8
323.0
317.4
289.9
309.2
265.8
254.5
257.3
258.9
244.0
(2.24%)
(3.80%)
67
307.9
LT debt$M
460.1
548.6
562.9
591.6
579.5
607.4
644.2
682.3
743.7
736.1
232.0
4.90%
5.00%
44
Revenue
$390.3M
0.91%
1.00×
Cost of revenue
$245.6M
0.89%
1.00×
Operating expenses
$89.65M
0.70%
0.98×