552.6
Revenue$M
514.4
540.4
557.2
579.4
615.7
630.6
654.5
684.6
702.2
732.9
569.7
3.55%
4.08%
75
18.59
Revenue growth%
4.53
4.28
2.30
2.43
5.03
3.91
4.26
2.34
5.22
4.57
8.50
4.26
4.27
27
9.56
Gross margin%
16.32
18.78
19.79
20.66
21.46
23.04
21.61
18.88
21.33
23.54
26.03
21.61
20.99
7
14.43
Operating margin%
2.59
0.40
1.17
0.40
3.16
2.87
1.30
0.40
1.10
2.87
28.14
1.30
1.24
39
23.33
Net margin%
7.46
7.66
10.37
9.74
10.74
10.86
9.65
9.92
10.06
12.26
28.30
10.06
9.99
64
7.056
P/E ratio (avg)x
29.73
29.07
30.77
28.88
27.70
26.75
25.08
27.75
30.66
28.33
31.59
27.75
28.61
60
15.43
EV/EBITx
19.23
20.84
21.29
25.25
29.68
33.84
34.95
38.38
40.10
46.48
30.60
38.38
31.76
90
26.15
FCF yield (avg)%
27.25
26.34
24.14
26.89
28.09
26.71
27.51
27.05
27.39
26.91
28.86
27.05
26.98
82
19.92
FCF margin%
10.90
9.04
8.35
5.63
3.82
4.29
6.02
7.51
10.44
7.90
18.69
7.51
7.70
17
1.460
FCF / Net incomex
0.988
1.047
1.134
1.270
1.287
1.372
1.618
1.610
1.811
1.848
0.440
1.618
1.330
70
29.14
ROIC%
19.85
18.12
18.99
20.56
22.44
23.91
22.97
22.33
20.64
21.99
10.99
22.33
21.32
72
25.95
Return on equity%
22.58
21.81
19.52
21.97
19.04
17.87
15.03
14.86
12.79
14.70
15.53
14.86
18.45
15
23.10
Return on assets%
6.33
3.65
4.22
2.84
1.09
3.50
0.68
0.40
0.40
0.40
11.63
0.40
1.96
32
0.30
EPS$
0.68
0.72
0.77
0.81
0.90
1.02
1.07
1.09
1.30
1.44
0.32
9.74%
9.49%
—
13.17
EPS growth%
28.07
26.59
23.75
26.60
28.64
29.48
31.59
34.11
31.74
29.28
28.04
31.59
28.96
34
0.60
Bookvalue per sh$
0.88
0.91
1.07
1.09
1.20
1.44
1.50
1.79
2.04
2.19
0.30
12.84%
9.29%
—
0.74
FCF per share$
0.41
0.38
0.35
0.37
0.36
0.37
0.40
0.39
0.39
0.34
0.67
(1.25%)
(0.92%)
—
0.71
Dividend per sh$
0.36
0.42
0.42
0.50
0.56
0.61
0.69
0.76
0.84
0.89
0.67
9.65%
10.98%
—
27.15
Div yield (avg)%
21.54
19.67
21.12
19.88
19.44
20.80
21.31
21.70
24.25
22.31
12.10
21.70
21.22
24
15.22
Payout ratio%
9.83
11.33
9.43
6.72
5.31
5.08
7.36
4.80
4.95
5.40
26.25
5.08
6.06
84
177.4
Shares (diluted)M
186.6
196.7
188.2
201.9
211.8
240.4
240.7
235.9
238.6
244.0
174.0
2.87%
1.96%
39
10.75
Buyback yield%
3.53
3.15
2.25
3.47
5.84
7.32
9.79
10.19
10.49
8.02
13.90
9.79
6.58
81
1.207
D/E ratiox
0.382
0.388
0.447
0.442
0.458
0.507
0.572
0.581
0.615
0.639
0.971
0.581
0.482
53
584.5
Enterprise value$M
442.3
494.1
511.3
470.1
522.6
575.4
654.3
665.8
663.1
679.4
550.6
5.39%
4.78%
56
50.68
LT debt$M
156.0
155.1
162.1
161.9
174.4
154.7
141.3
148.1
157.4
153.4
38.21
(2.53%)
0.30%
8
Revenue
$732.9M
4.08%
1.00×
Cost of revenue
$423.2M
3.87%
0.98×
Operating expenses
$113.5M
4.84%
1.08×
Cash and investments
18.05%