233.1
Revenue$M
133.8
148.2
160.9
176.0
186.7
200.8
221.7
239.1
261.1
282.2
245.1
8.62%
8.40%
63
7.62
Revenue growth%
24.75
25.86
25.52
25.23
26.53
24.16
25.52
25.82
26.13
23.95
6.00
25.52
25.52
16
24.19
Gross margin%
27.20
29.99
28.78
28.68
27.31
30.18
29.18
29.55
28.40
28.67
17.67
29.18
28.73
82
6.77
Operating margin%
22.37
22.11
21.07
21.84
20.98
19.78
20.86
18.30
19.68
17.31
12.90
19.68
20.92
25
23.57
Net margin%
22.86
23.51
22.07
25.01
23.58
23.75
20.98
20.83
19.25
20.48
6.27
20.83
22.47
18
22.34
P/E ratio (avg)x
56.48
56.41
59.96
59.81
70.88
78.88
77.70
82.75
97.27
114.4
28.46
82.75
74.29
16
11.76
EV/EBITx
13.84
14.84
13.34
12.91
13.64
14.58
12.95
11.40
11.70
11.92
10.73
11.92
13.15
49
9.81
FCF yield (avg)%
14.98
13.80
15.12
17.16
15.06
12.69
10.81
10.48
7.69
6.23
28.62
10.48
13.25
47
15.36
FCF margin%
25.38
27.89
30.38
33.28
33.38
33.62
35.10
34.49
34.06
32.83
4.63
34.06
33.33
95
1.721
FCF / Net incomex
1.100
1.129
1.194
1.174
1.211
1.277
1.404
1.517
1.792
1.931
1.655
1.517
1.244
17
20.89
ROIC%
9.60
8.54
7.75
9.39
7.30
6.84
4.61
3.37
5.89
5.87
2.50
5.87
7.07
20
29.31
Return on equity%
25.86
26.94
24.69
26.74
24.39
27.16
28.79
27.86
26.16
23.53
14.98
27.16
26.45
35
26.91
Return on assets%
14.40
16.76
14.36
12.69
15.38
17.65
16.44
18.87
16.51
17.00
4.90
17.00
16.47
90
1.14
EPS$
1.28
1.31
1.21
1.09
1.06
1.16
1.13
1.19
1.07
1.16
1.17
1.73%
(2.09%)
—
21.32
EPS growth%
30.34
30.06
28.54
30.14
29.59
29.11
30.35
28.72
29.54
29.97
7.50
29.54
29.78
21
0.71
Bookvalue per sh$
1.51
1.63
1.78
1.69
1.90
2.17
2.38
2.65
2.81
2.58
1.48
6.33%
6.11%
—
0.23
FCF per share$
0.59
0.63
0.61
0.61
0.64
0.64
0.58
0.61
0.66
0.62
0.35
(0.68%)
(0.52%)
—
0.56
Dividend per sh$
1.14
1.14
1.26
1.14
1.10
1.22
1.26
1.24
1.33
1.27
1.04
3.02%
0.10%
—
21.47
Div yield (avg)%
5.81
5.84
7.43
5.12
4.89
2.32
0.67
1.03
0.70
0.40
5.89
0.70
3.61
27
11.25
Payout ratio%
29.15
29.24
27.20
28.14
27.10
24.11
26.12
25.23
23.09
20.34
14.95
24.11
26.61
60
71.46
Shares (diluted)M
73.56
75.17
71.19
70.92
70.13
73.26
70.93
83.91
82.71
81.66
70.85
3.09%
0.93%
82
26.22
Buyback yield%
29.53
31.79
34.35
32.12
30.36
33.27
33.42
34.47
32.39
33.38
15.03
33.38
32.83
59
1.127
D/E ratiox
0.435
0.432
0.406
0.438
0.399
0.380
0.341
0.361
0.358
0.329
1.024
0.358
0.389
32
226.1
Enterprise value$M
71.84
77.23
76.55
83.42
87.68
82.98
84.78
80.24
81.51
95.27
177.7
1.67%
3.90%
10
97.26
LT debt$M
216.1
232.1
273.7
264.5
275.2
288.4
338.0
400.0
470.6
482.4
218.7
11.88%
8.34%
17
Revenue
$282.2M
8.40%
1.00×
Cost of revenue
$197.6M
8.40%
1.00×
Operating expenses
$50.38M
8.48%
1.01×
Spread over hurdle
13.54%