173.9
Revenue$M
411.5
404.3
411.1
420.8
417.3
418.5
410.6
415.1
412.0
409.6
185.0
(0.37%)
(0.08%)
28
10.32
Revenue growth%
15.50
16.31
18.50
21.43
19.31
18.38
17.14
14.18
14.66
16.17
11.30
16.17
16.73
81
23.20
Gross margin%
0.48
1.95
3.63
1.46
2.88
1.95
1.04
2.37
0.69
2.85
6.95
1.95
1.95
56
17.79
Operating margin%
13.42
15.59
15.69
12.88
13.76
13.22
11.91
13.41
11.56
10.43
6.64
11.91
13.32
34
3.49
Net margin%
6.05
3.17
0.60
2.35
0.40
2.21
0.40
1.28
1.89
1.36
20.25
1.36
1.62
71
12.54
P/E ratio (avg)x
35.89
36.30
38.28
40.18
41.46
42.22
42.76
46.32
45.32
48.33
20.10
45.32
41.84
78
19.39
EV/EBITx
11.14
11.25
10.81
10.88
9.725
8.410
8.913
9.347
8.596
7.428
26.54
8.596
9.536
14
27.38
FCF yield (avg)%
17.61
19.03
21.67
23.23
24.60
21.83
19.79
18.26
19.00
19.52
18.95
19.52
19.65
75
19.60
FCF margin%
15.23
14.14
16.29
16.08
15.96
15.63
17.53
16.42
17.92
17.29
26.10
17.29
16.19
81
0.435
FCF / Net incomex
1.944
2.041
1.908
2.070
2.183
2.272
2.595
2.901
3.075
2.916
1.348
2.901
2.227
61
13.51
ROIC%
20.99
21.63
21.40
21.23
20.58
20.98
21.79
19.15
21.46
19.54
9.87
20.98
21.11
60
15.50
Return on equity%
19.93
21.08
20.42
21.46
21.37
22.55
20.63
17.87
18.29
16.19
24.00
18.29
20.53
34
5.24
Return on assets%
21.90
22.99
22.06
22.32
25.04
23.12
21.11
18.75
17.71
14.74
5.42
18.75
21.98
30
1.29
EPS$
0.66
0.68
0.66
0.72
0.63
0.63
0.62
0.56
0.59
0.54
1.36
(3.12%)
(3.18%)
—
17.88
EPS growth%
13.22
15.89
17.92
18.17
16.85
17.18
14.28
16.23
15.62
17.92
27.02
16.23
16.54
68
0.31
Bookvalue per sh$
0.42
0.45
0.46
0.53
0.61
0.68
0.72
0.73
0.77
0.87
1.13
7.51%
7.98%
—
0.99
FCF per share$
1.09
1.07
1.01
1.07
1.19
1.10
1.19
1.19
1.31
1.35
1.16
2.58%
1.40%
—
0.37
Dividend per sh$
1.94
2.03
2.37
2.60
2.69
3.02
3.03
3.57
3.46
4.05
1.21
8.53%
7.99%
—
8.97
Div yield (avg)%
23.71
26.23
27.80
27.50
28.07
29.65
29.79
30.81
30.13
30.38
19.10
30.13
28.86
60
8.79
Payout ratio%
1.56
0.40
0.40
0.40
0.40
0.40
0.40
2.08
0.40
0.40
14.49
0.40
0.40
16
114.5
Shares (diluted)M
152.7
161.5
182.8
181.5
200.5
207.8
250.7
284.5
291.0
345.4
109.3
11.49%
8.59%
85
8.75
Buyback yield%
24.55
25.32
22.90
25.03
24.65
23.93
25.59
26.78
25.68
28.60
8.42
25.68
25.17
84
0.243
D/E ratiox
1.095
1.096
1.084
1.128
1.240
1.247
1.419
1.464
1.591
1.813
1.608
1.464
1.243
89
21.45
Enterprise value$M
256.2
274.2
260.6
273.7
245.6
249.3
230.8
215.0
206.8
192.3
346.1
(4.78%)
(2.36%)
91
317.0
LT debt$M
70.34
71.28
76.56
75.66
73.76
72.61
73.36
80.28
86.68
82.52
68.20
2.27%
3.01%
88
Revenue
$409.6M
(0.08%)
1.00×
Cost of revenue
$286.7M
(0.08%)
1.00×
Operating expenses
$92.67M
0.01%
1.01×
Property and equipment
13.49%