588.2
Revenue$M
426.4
448.7
461.3
487.4
507.6
533.3
552.0
580.5
600.4
617.9
643.1
4.01%
4.32%
17
15.30
Revenue growth%
22.15
23.98
24.24
22.02
20.22
17.49
16.06
14.83
15.40
15.95
10.50
15.95
18.85
87
11.55
Gross margin%
26.26
25.06
27.41
28.30
27.14
24.59
23.56
24.79
21.87
23.53
7.87
23.56
24.93
40
4.52
Operating margin%
10.91
9.60
10.04
7.94
6.56
6.90
9.55
10.53
12.45
10.55
21.15
10.53
9.82
50
3.38
Net margin%
30.93
33.00
32.50
30.58
33.46
35.86
36.40
38.64
35.73
36.84
23.13
36.40
34.60
75
9.318
P/E ratio (avg)x
32.28
35.10
33.22
33.69
33.44
31.51
35.20
36.79
33.47
31.34
35.41
33.47
33.46
42
19.79
EV/EBITx
18.87
18.10
16.94
16.64
15.43
14.96
14.90
14.88
14.29
15.13
29.00
14.90
15.28
41
10.17
FCF yield (avg)%
0.40
2.71
4.76
5.20
2.42
0.72
0.54
2.66
3.37
4.07
10.98
2.66
2.69
28
18.65
FCF margin%
8.39
6.82
8.65
6.00
4.98
5.00
6.77
7.60
7.22
9.87
25.46
7.22
7.02
75
1.640
FCF / Net incomex
0.962
0.914
0.908
0.871
0.835
0.714
0.778
0.832
0.782
0.774
1.767
0.778
0.833
13
9.38
ROIC%
5.67
3.08
2.38
1.28
3.51
3.24
5.52
8.37
7.84
5.59
29.40
5.59
4.52
31
20.52
Return on equity%
13.06
13.22
14.66
15.11
12.43
11.15
12.49
9.93
7.89
10.26
14.61
10.26
12.46
93
13.25
Return on assets%
29.51
30.41
32.74
33.09
33.02
32.95
35.21
33.43
35.89
37.19
15.95
35.21
33.05
90
0.28
EPS$
0.10
0.09
0.09
0.10
0.11
0.11
0.10
0.10
0.09
0.08
0.30
(4.26%)
(1.66%)
—
27.84
EPS growth%
25.58
27.49
27.41
27.83
28.15
25.29
22.79
21.76
19.46
20.62
12.55
21.76
25.44
54
0.61
Bookvalue per sh$
0.33
0.33
0.35
0.35
0.34
0.31
0.30
0.31
0.35
0.37
0.90
1.49%
2.14%
—
0.20
FCF per share$
0.46
0.45
0.38
0.37
0.40
0.41
0.42
0.43
0.43
0.47
0.98
3.56%
0.40%
—
0.69
Dividend per sh$
0.98
1.14
1.33
1.51
1.54
1.75
1.73
1.72
2.02
2.31
0.45
8.45%
10.05%
—
3.05
Div yield (avg)%
15.15
13.89
11.69
13.16
14.34
13.02
14.71
13.11
15.94
14.47
13.77
14.47
14.11
77
14.23
Payout ratio%
6.16
7.12
4.88
6.92
7.90
8.46
10.19
9.41
8.95
7.88
8.53
8.95
7.89
71
328.9
Shares (diluted)M
439.6
511.8
586.1
584.7
694.1
705.6
697.6
812.0
926.8
963.8
327.5
6.79%
8.34%
69
21.27
Buyback yield%
3.69
5.25
6.30
6.93
6.43
6.78
6.25
8.28
9.29
7.75
27.10
7.75
6.61
20
0.669
D/E ratiox
0.827
0.728
0.643
0.695
0.614
0.537
0.541
0.496
0.515
0.520
0.804
0.520
0.577
23
749.6
Enterprise value$M
672.1
749.6
774.4
822.0
792.4
862.0
788.9
724.9
782.5
800.9
758.5
0.21%
1.65%
37
129.9
LT debt$M
274.7
287.8
281.4
283.6
241.3
260.8
276.8
283.4
297.1
312.2
361.9
5.29%
(0.42%)
89
Revenue
$617.9M
4.32%
1.00×
Cost of revenue
$306.6M
4.34%
1.00×
Operating expenses
$142.2M
5.06%
1.07×
Goodwill & intangibles
18.24%