131.8
Revenue$M
196.7
202.0
210.4
217.0
230.5
242.0
250.5
263.6
271.2
286.7
138.9
4.46%
4.39%
46
9.06
Revenue growth%
12.61
12.09
12.14
11.72
9.00
8.03
6.73
6.06
8.24
8.20
20.76
8.03
8.62
50
16.17
Gross margin%
25.04
23.17
25.02
25.27
24.61
26.65
26.67
26.83
29.34
27.46
21.41
26.83
25.96
29
29.97
Operating margin%
31.26
31.75
34.42
37.40
35.20
37.24
36.54
35.86
35.70
36.12
29.81
36.12
35.78
65
3.14
Net margin%
23.83
24.58
26.90
27.09
28.83
26.51
26.51
27.47
26.15
23.79
25.51
26.51
26.51
21
18.47
P/E ratio (avg)x
25.10
22.80
19.57
20.34
20.65
17.63
18.41
19.09
18.82
18.74
14.90
18.74
19.33
39
31.59
EV/EBITx
25.91
26.74
26.12
28.99
27.22
28.18
24.91
26.38
26.36
28.42
7.884
26.38
26.56
54
19.98
FCF yield (avg)%
13.84
13.82
13.10
11.32
9.60
9.68
8.78
9.80
6.82
9.80
6.27
9.68
9.80
28
15.30
FCF margin%
29.87
31.15
33.74
33.88
34.75
37.20
37.81
36.81
38.10
39.42
26.91
37.81
35.78
32
0.691
FCF / Net incomex
0.752
0.739
0.765
0.798
0.782
0.868
0.834
0.912
0.868
0.823
1.654
0.868
0.811
35
2.64
ROIC%
27.72
29.07
26.87
27.63
29.36
27.51
26.28
25.84
23.49
22.85
4.92
25.84
27.19
37
9.68
Return on equity%
20.21
18.31
19.75
20.47
17.99
16.74
13.81
14.25
14.00
11.68
25.12
14.00
17.36
20
16.74
Return on assets%
12.78
9.95
9.02
8.39
6.56
4.26
3.99
2.96
0.44
0.40
2.98
2.96
5.41
36
0.36
EPS$
0.59
0.56
0.59
0.57
0.58
0.57
0.61
0.56
0.53
0.51
0.38
(2.88%)
(2.42%)
—
12.27
EPS growth%
16.94
14.94
15.12
17.78
15.56
14.71
12.16
15.15
14.08
13.02
15.51
14.08
15.03
9
0.38
Bookvalue per sh$
0.40
0.40
0.38
0.42
0.44
0.42
0.48
0.46
0.47
0.48
0.28
1.76%
1.55%
—
0.33
FCF per share$
0.63
0.58
0.50
0.54
0.49
0.48
0.48
0.51
0.50
0.44
0.18
(2.20%)
(3.85%)
—
0.71
Dividend per sh$
1.23
1.23
1.19
1.40
1.40
1.58
1.71
1.79
2.02
2.13
0.34
8.76%
5.80%
—
22.89
Div yield (avg)%
1.76
2.66
0.40
0.40
0.60
2.60
5.32
3.39
4.32
1.86
17.82
3.39
2.23
74
20.08
Payout ratio%
21.88
21.57
22.33
21.77
20.04
20.54
19.09
19.07
20.53
21.52
2.52
20.53
21.03
25
130.8
Shares (diluted)M
159.4
182.7
173.4
184.4
201.2
215.3
241.9
270.1
279.0
302.3
132.3
8.48%
8.05%
63
25.21
Buyback yield%
20.45
22.38
22.65
21.26
18.63
18.25
16.43
16.02
17.13
17.24
6.73
17.13
18.44
78
1.240
D/E ratiox
0.970
0.984
1.055
0.973
0.973
1.016
1.044
1.020
1.034
0.967
1.168
1.020
1.000
83
73.13
Enterprise value$M
192.1
176.8
185.9
197.6
193.8
211.6
199.9
222.6
255.0
286.4
23.06
8.13%
3.24%
65
44.52
LT debt$M
225.8
218.2
245.0
281.3
269.5
298.0
286.6
277.0
296.3
291.8
57.72
1.61%
3.17%
28
Revenue
$286.7M
4.39%
1.00×
Cost of revenue
$142.7M
3.93%
0.96×
Operating expenses
$72.88M
4.62%
1.02×
Goodwill & intangibles
16.31%