375.9
Revenue$M
301.9
303.2
305.1
312.6
313.7
320.1
322.1
331.8
336.2
333.3
390.2
1.22%
1.02%
13
26.29
Revenue growth%
21.94
24.91
25.73
27.30
29.53
27.16
29.17
27.69
25.41
25.03
12.58
27.16
26.44
8
10.58
Gross margin%
23.29
25.79
28.24
26.39
26.04
23.16
25.62
26.54
27.82
25.76
3.65
25.76
25.91
65
29.50
Operating margin%
7.03
8.61
9.76
9.27
9.75
8.56
7.38
9.12
8.76
9.63
13.85
8.76
8.94
26
27.45
Net margin%
33.93
32.05
33.42
33.31
35.07
33.16
30.41
28.96
30.10
28.19
22.13
30.10
32.60
24
36.62
P/E ratio (avg)x
10.07
9.846
10.15
11.36
12.84
11.63
10.78
11.35
10.22
11.29
26.35
11.29
11.04
44
12.52
EV/EBITx
18.16
17.80
17.85
18.37
19.06
18.86
18.17
19.63
22.22
23.41
19.48
19.63
18.62
72
21.40
FCF yield (avg)%
26.21
28.90
28.21
28.29
26.14
25.34
27.77
26.56
26.17
27.25
11.75
26.56
26.91
52
7.15
FCF margin%
9.93
8.56
6.10
8.47
9.15
9.80
8.59
7.25
5.24
2.49
17.05
7.25
8.52
67
1.535
FCF / Net incomex
1.156
1.161
1.068
0.964
1.064
1.135
1.159
1.283
1.304
1.383
0.122
1.283
1.157
76
7.22
ROIC%
21.70
18.74
18.04
16.26
16.04
17.01
18.76
19.65
19.03
21.59
3.52
19.03
18.75
90
27.66
Return on equity%
13.32
15.07
12.80
15.14
13.27
13.38
13.96
13.52
11.13
11.71
27.32
13.38
13.35
55
29.96
Return on assets%
16.94
16.21
14.80
12.37
13.73
12.38
14.98
13.26
12.15
13.61
3.69
13.26
13.67
5
6.88
EPS$
9.97
9.92
10.55
11.18
11.32
10.52
10.58
10.41
10.89
11.36
7.27
0.08%
2.42%
—
17.56
EPS growth%
20.29
21.74
21.34
21.10
23.99
21.48
22.20
20.01
18.49
17.73
24.73
20.01
21.22
88
5.27
Bookvalue per sh$
8.85
8.30
8.29
8.86
8.90
8.23
7.88
7.44
6.84
6.51
8.07
(6.07%)
(3.03%)
—
2.91
FCF per share$
2.37
2.55
2.80
2.60
2.89
3.15
3.49
3.11
2.91
3.03
7.87
0.96%
2.55%
—
5.97
Dividend per sh$
8.53
8.30
9.49
11.22
12.26
12.65
13.12
13.50
13.24
13.54
1.56
2.01%
5.77%
—
29.16
Div yield (avg)%
18.26
17.81
15.99
15.33
18.25
16.39
14.29
15.01
13.57
16.56
24.66
15.01
16.19
25
11.97
Payout ratio%
19.10
17.64
19.53
21.69
22.90
19.93
20.39
21.32
20.46
19.38
10.76
20.39
20.16
17
36.23
Shares (diluted)M
30.12
27.90
27.77
26.58
23.77
22.45
23.43
23.48
20.84
19.01
35.54
(4.37%)
(5.59%)
53
27.69
Buyback yield%
21.06
19.50
16.85
14.13
12.33
9.76
11.62
12.53
11.33
10.56
25.07
11.33
12.43
11
1.033
D/E ratiox
2.246
2.130
2.323
2.217
2.435
2.477
2.667
3.031
3.425
3.914
1.021
3.031
2.456
89
356.2
Enterprise value$M
189.6
226.2
267.7
306.5
295.7
295.6
293.7
316.2
310.8
310.8
379.0
1.00%
5.50%
50
217.3
LT debt$M
126.3
131.8
134.8
156.0
164.8
196.5
199.2
215.6
242.8
274.2
275.4
10.72%
7.82%
69
Revenue
$333.3M
1.02%
1.00×
Cost of revenue
$155.9M
1.50%
1.05×
Operating expenses
$77.26M
0.70%
0.97×