310.3
Revenue$M
262.6
281.0
298.3
312.5
324.9
352.6
380.3
413.3
449.3
482.0
342.6
8.20%
6.67%
66
8.51
Revenue growth%
16.06
14.31
15.13
14.78
15.75
14.42
17.28
20.16
20.80
21.53
10.39
20.16
15.90
56
10.51
Gross margin%
8.79
10.21
8.25
7.00
9.74
8.70
10.48
9.69
11.30
13.76
24.07
10.48
9.71
73
16.45
Operating margin%
1.16
3.63
3.32
3.34
4.24
6.78
4.08
4.16
4.38
1.77
4.21
4.16
3.85
12
5.55
Net margin%
4.57
4.01
1.01
0.40
0.40
3.10
5.62
8.34
8.55
6.41
5.05
6.41
4.29
67
28.01
P/E ratio (avg)x
45.97
47.18
48.52
50.92
49.67
49.67
50.57
55.49
62.17
58.18
15.27
55.49
50.12
35
14.73
EV/EBITx
18.52
17.79
18.57
19.65
19.33
19.47
21.04
23.07
22.57
21.45
27.05
21.45
19.56
73
8.84
FCF yield (avg)%
22.58
22.83
20.25
21.97
19.62
21.01
22.29
22.20
23.83
21.49
26.59
22.20
22.09
29
28.03
FCF margin%
7.26
9.52
12.37
14.22
16.01
18.32
21.02
21.43
22.70
22.58
3.24
21.43
17.16
22
0.317
FCF / Net incomex
0.678
0.585
0.599
0.631
0.560
0.604
0.583
0.540
0.483
0.450
0.593
0.540
0.584
66
4.18
ROIC%
18.84
21.17
20.27
18.02
19.30
19.85
19.11
16.65
17.40
15.95
16.26
17.40
18.97
7
29.33
Return on equity%
25.01
22.32
21.17
20.16
19.57
21.36
20.01
17.03
18.59
15.78
24.69
18.59
20.08
94
5.95
Return on assets%
0.40
0.40
0.40
1.83
0.75
0.40
2.43
0.40
0.40
0.57
11.35
0.40
0.40
37
5.86
EPS$
0.80
0.81
0.71
0.68
0.72
0.70
0.62
0.59
0.64
0.58
6.38
(4.26%)
(2.80%)
—
27.20
EPS growth%
25.92
27.73
29.65
32.44
31.11
30.78
30.52
29.89
28.20
27.65
9.63
29.89
29.77
29
2.00
Bookvalue per sh$
6.93
7.48
7.49
7.62
9.09
10.72
12.08
12.93
13.07
14.90
4.29
10.40%
8.35%
—
5.14
FCF per share$
8.40
9.92
10.49
11.12
10.91
12.98
13.99
15.78
18.04
18.93
1.17
11.64%
9.38%
—
2.90
Dividend per sh$
2.54
2.26
2.43
2.20
2.23
2.14
2.08
2.14
1.83
1.82
1.36
(3.96%)
(3.55%)
—
16.56
Div yield (avg)%
25.10
27.29
28.25
27.77
28.08
25.73
26.38
28.51
26.01
23.71
27.58
26.01
26.84
70
15.23
Payout ratio%
29.28
31.31
33.51
33.89
35.53
37.62
38.12
36.21
35.17
33.49
23.58
36.21
34.53
86
46.39
Shares (diluted)M
57.46
66.25
76.01
84.47
99.16
102.6
108.0
127.0
119.6
115.5
45.37
3.09%
7.86%
33
27.07
Buyback yield%
20.03
20.41
23.19
21.30
22.41
23.71
21.96
22.91
25.42
24.07
20.26
23.71
22.66
9
0.902
D/E ratiox
3.102
3.198
3.666
3.593
4.170
4.728
5.250
6.093
6.305
6.370
0.585
6.093
4.449
36
229.8
Enterprise value$M
340.8
326.8
332.7
337.0
361.0
320.2
338.3
379.7
368.3
397.1
130.1
1.92%
2.27%
28
161.6
LT debt$M
90.53
100.2
109.8
108.9
114.0
105.6
114.9
125.5
139.3
149.3
357.2
5.55%
3.88%
34
Revenue
$482.0M
6.67%
1.00×
Cost of revenue
$272.5M
6.18%
0.96×
Operating expenses
$62.46M
7.53%
1.08×
Goodwill & intangibles
18.04%
Property and equipment
16.44%