562.1
Revenue$M
478.1
497.0
518.1
538.4
580.6
627.2
657.6
701.8
734.4
781.9
611.5
6.13%
5.79%
71
5.40
Revenue growth%
28.17
28.69
28.03
25.37
24.59
22.20
23.73
24.36
26.08
26.97
2.65
24.36
25.72
69
23.75
Gross margin%
17.98
17.61
14.75
15.86
15.39
17.13
18.46
17.27
16.66
16.81
28.07
17.13
16.97
81
17.94
Operating margin%
10.92
11.59
9.79
9.41
11.02
9.33
7.24
6.19
3.51
3.62
23.05
6.19
9.37
77
19.59
Net margin%
15.85
14.32
17.11
15.21
14.25
14.52
16.26
16.64
19.01
19.71
19.32
16.64
16.05
37
12.84
P/E ratio (avg)x
63.21
73.71
76.24
80.44
95.36
115.1
139.2
165.9
185.4
183.7
7.601
165.9
105.2
47
30.43
EV/EBITx
8.701
9.904
10.31
10.24
9.900
11.54
11.66
13.69
14.76
14.97
34.88
13.69
10.92
25
12.48
FCF yield (avg)%
15.49
13.96
12.31
15.23
14.62
15.40
18.32
18.12
18.75
20.00
5.16
18.32
15.45
68
11.80
FCF margin%
26.44
28.49
31.37
33.57
32.44
31.44
30.85
31.83
32.63
33.87
22.85
31.83
31.64
13
1.248
FCF / Net incomex
1.486
1.619
1.761
1.578
1.606
1.568
1.483
1.606
1.670
1.540
0.204
1.568
1.592
72
27.73
ROIC%
28.39
27.61
29.25
27.01
24.16
24.46
24.77
23.25
25.46
27.16
27.94
24.77
26.24
51
12.34
Return on equity%
12.31
13.95
11.50
8.92
10.20
12.93
10.84
12.18
11.87
11.54
2.53
11.87
11.71
22
28.71
Return on assets%
9.12
7.49
9.58
8.52
9.35
8.55
6.04
3.51
3.81
6.67
29.57
6.04
8.00
20
10.58
EPS$
9.94
10.37
11.06
10.46
9.96
9.88
8.80
9.27
10.40
9.39
11.42
(1.16%)
(0.01%)
—
5.15
EPS growth%
17.46
20.03
19.60
16.96
15.97
13.68
13.00
13.79
11.61
11.84
16.08
13.00
14.88
58
3.99
Bookvalue per sh$
4.62
5.16
4.87
4.72
4.47
4.91
5.52
5.73
5.88
5.59
10.15
4.55%
3.22%
—
4.36
FCF per share$
11.71
12.17
13.28
15.27
16.37
16.05
18.31
20.77
22.39
25.69
8.70
9.43%
7.81%
—
7.30
Dividend per sh$
11.32
11.84
12.86
14.02
15.00
14.64
16.59
16.73
16.42
17.38
8.31
2.99%
5.35%
—
23.14
Div yield (avg)%
2.66
4.11
6.70
9.54
10.59
11.02
8.41
11.41
11.99
14.73
28.75
11.41
10.07
36
5.93
Payout ratio%
18.14
20.40
18.96
17.26
16.71
19.58
21.52
23.14
22.39
24.27
14.94
22.39
19.99
68
19.49
Shares (diluted)M
25.64
26.72
28.84
30.40
33.02
36.65
44.18
52.74
51.43
60.02
18.79
12.69%
10.16%
33
24.92
Buyback yield%
10.79
8.77
9.03
9.00
7.08
4.39
4.16
5.95
4.99
4.48
14.20
4.48
6.52
12
1.006
D/E ratiox
1.908
1.986
2.056
2.021
2.314
2.409
2.664
3.117
3.634
3.547
0.119
3.117
2.362
51
282.3
Enterprise value$M
355.3
357.5
403.2
431.6
456.8
440.4
466.0
533.7
517.0
580.2
137.2
4.90%
5.30%
39
513.2
LT debt$M
49.42
44.55
49.61
55.10
58.12
63.98
68.76
68.57
74.35
75.17
667.8
5.28%
3.70%
57
Revenue
$781.9M
5.79%
1.00×
Cost of revenue
$420.3M
5.46%
0.97×
Operating expenses
$118.7M
6.53%
1.07×
Cash and investments
16.86%