430.8
Revenue$M
555.4
566.1
576.6
580.3
601.9
625.6
635.8
657.3
679.3
695.9
457.2
2.94%
2.59%
50
14.81
Revenue growth%
11.80
14.29
13.94
13.93
11.30
12.46
12.25
14.58
17.15
14.68
13.45
14.58
13.93
6
6.88
Gross margin%
20.45
17.93
17.03
19.22
20.14
19.67
19.75
18.41
17.13
18.62
7.59
18.62
18.92
88
6.99
Operating margin%
16.30
19.26
18.59
16.64
14.28
14.04
12.05
10.33
8.06
6.23
16.81
10.33
14.16
92
18.48
Net margin%
15.07
12.34
14.76
16.68
17.91
20.01
21.21
21.64
22.13
22.25
13.51
21.64
18.96
83
27.92
P/E ratio (avg)x
8.446
8.809
8.609
8.878
9.411
8.075
8.152
7.724
6.962
6.169
32.35
7.724
8.299
58
31.08
EV/EBITx
12.59
14.19
13.69
13.37
12.58
13.61
13.84
13.38
13.17
12.57
16.84
13.38
13.38
84
29.32
FCF yield (avg)%
0.40
0.40
1.03
2.89
3.97
4.79
3.68
2.92
3.63
6.37
21.87
3.68
3.27
48
29.32
FCF margin%
8.99
7.25
4.69
2.35
0.40
0.40
0.40
0.40
0.40
0.40
7.43
0.40
0.40
30
0.891
FCF / Net incomex
1.316
1.295
1.255
1.347
1.217
1.207
1.289
1.141
1.181
1.264
1.088
1.207
1.260
25
24.40
ROIC%
22.98
24.68
27.08
24.52
23.06
20.99
21.15
20.21
20.61
18.88
29.72
20.61
22.07
65
5.34
Return on equity%
9.14
9.10
11.77
10.73
12.55
9.70
6.82
4.47
4.57
7.12
15.32
6.82
9.12
34
6.33
Return on assets%
5.71
7.84
5.86
6.32
6.15
3.31
5.11
3.15
3.06
5.26
2.56
3.31
5.48
63
1.58
EPS$
1.91
1.95
2.05
1.90
2.10
2.30
2.21
2.44
2.58
2.57
1.62
4.13%
2.91%
—
5.87
EPS growth%
10.20
7.31
10.10
8.29
9.76
12.33
10.28
9.83
9.78
12.29
12.68
10.28
9.96
12
0.35
Bookvalue per sh$
0.89
0.77
0.78
0.80
0.75
0.76
0.76
0.69
0.61
0.56
0.80
(5.86%)
(5.82%)
—
0.29
FCF per share$
0.96
0.93
1.00
1.07
1.20
1.24
1.25
1.30
1.27
1.35
0.91
2.37%
3.78%
—
0.68
Dividend per sh$
0.18
0.19
0.17
0.18
0.17
0.17
0.18
0.17
0.17
0.17
0.44
0.30%
(1.88%)
—
16.48
Div yield (avg)%
3.31
5.17
6.74
4.07
3.88
4.00
1.59
2.78
2.18
0.40
14.21
2.18
3.59
43
4.85
Payout ratio%
5.38
8.10
7.99
7.21
9.31
11.50
13.57
12.40
11.59
9.21
7.00
11.59
9.26
50
164.1
Shares (diluted)M
275.9
280.6
268.4
309.6
366.3
420.9
429.3
507.0
490.8
469.0
158.8
5.07%
5.54%
92
24.27
Buyback yield%
27.63
25.89
25.77
23.81
23.55
24.50
26.39
26.94
26.42
24.78
24.73
26.39
25.83
20
0.819
D/E ratiox
0.362
0.357
0.395
0.439
0.412
0.468
0.535
0.613
0.594
0.641
1.662
0.594
0.453
86
521.7
Enterprise value$M
38.46
44.03
52.05
56.94
55.23
63.78
64.73
71.99
74.96
74.36
357.0
6.13%
7.56%
11
147.0
LT debt$M
142.8
149.2
161.4
141.3
139.6
120.6
121.1
122.1
116.3
125.7
351.6
(2.07%)
(2.59%)
14
Revenue
$695.9M
2.59%
1.00×
Cost of revenue
$476.1M
2.50%
0.99×
Operating expenses
$124.0M
2.34%
0.98×
Spread over hurdle
(3.53%)