220.3
Revenue$M
381.7
394.4
409.4
421.3
433.5
431.1
435.7
453.7
456.8
472.1
233.6
1.72%
2.30%
17
24.98
Revenue growth%
24.17
23.04
24.67
26.98
25.22
27.36
28.38
27.84
24.85
23.94
9.90
27.36
25.04
15
24.40
Gross margin%
25.89
23.18
23.64
23.35
24.75
25.12
27.05
27.05
25.13
26.41
12.06
26.41
25.12
39
20.01
Operating margin%
10.68
12.72
11.14
11.41
13.63
13.70
16.54
16.39
14.10
15.97
8.21
15.97
13.66
77
5.36
Net margin%
13.51
15.98
15.42
17.55
16.71
18.71
20.99
20.21
22.91
23.88
26.03
20.99
18.13
45
31.11
P/E ratio (avg)x
47.86
47.50
47.63
46.78
55.95
58.24
56.34
59.01
62.80
68.09
21.33
59.01
56.15
44
34.46
EV/EBITx
9.478
10.42
10.23
12.11
11.96
13.79
14.47
16.67
19.18
18.86
11.57
16.67
12.95
82
21.57
FCF yield (avg)%
5.73
7.01
4.82
4.82
4.54
5.60
8.23
11.11
12.90
11.18
27.09
11.11
6.37
80
6.50
FCF margin%
12.40
13.39
15.17
12.98
12.78
11.24
10.08
7.86
7.09
6.22
7.95
7.86
11.82
37
0.132
FCF / Net incomex
0.743
0.803
0.810
0.790
0.908
0.992
1.083
1.059
1.196
1.332
1.323
1.083
0.950
72
14.74
ROIC%
3.25
5.74
7.20
5.84
3.05
2.09
0.40
3.11
4.40
3.51
10.33
3.11
3.38
14
17.02
Return on equity%
9.44
9.81
8.25
11.21
13.48
11.69
13.22
10.53
9.02
9.07
14.05
10.53
10.17
11
4.64
Return on assets%
17.53
16.02
15.68
14.45
16.03
17.42
15.45
17.75
16.33
16.53
22.62
16.53
16.18
19
3.55
EPS$
8.75
9.84
11.06
11.39
10.36
10.80
11.99
12.67
11.63
12.12
3.85
3.19%
4.37%
—
25.96
EPS growth%
33.43
34.81
37.39
38.00
36.41
33.89
32.46
34.60
32.64
32.83
28.13
32.83
34.24
53
2.53
Bookvalue per sh$
1.60
1.68
1.84
1.93
1.99
2.09
2.03
2.03
1.80
1.98
1.10
(0.10%)
2.98%
—
6.54
FCF per share$
2.99
3.41
3.68
3.75
3.90
3.74
3.57
3.46
3.50
3.51
6.86
(2.10%)
0.92%
—
3.01
Dividend per sh$
1.85
1.98
1.99
2.28
2.22
2.05
2.24
2.17
2.09
1.94
2.20
(2.67%)
1.43%
—
15.55
Div yield (avg)%
12.95
13.69
16.47
17.46
15.91
18.90
18.30
21.27
22.05
19.42
27.43
19.42
17.88
53
24.36
Payout ratio%
10.01
9.89
11.29
13.17
11.25
10.13
12.88
12.69
12.57
13.66
18.20
12.69
11.93
77
30.93
Shares (diluted)M
39.96
41.52
44.45
44.51
41.26
36.34
32.21
31.03
27.90
23.94
30.98
(10.31%)
(4.56%)
29
9.50
Buyback yield%
0.40
2.40
4.54
4.80
5.88
4.66
3.77
4.07
6.75
9.47
25.14
4.66
4.60
58
1.051
D/E ratiox
0.698
0.636
0.614
0.702
0.804
0.746
0.695
0.766
0.874
0.955
0.938
0.766
0.724
44
160.5
Enterprise value$M
621.0
601.6
623.5
575.0
645.5
619.1
680.3
726.9
830.7
805.4
417.1
4.53%
3.18%
17
29.78
LT debt$M
257.0
256.4
238.6
256.0
260.1
280.1
278.2
279.5
299.0
317.5
271.6
4.07%
2.68%
12
Revenue
$472.1M
2.30%
1.00×
Cost of revenue
$330.5M
2.36%
1.01×
Operating expenses
$62.45M
2.94%
1.06×
Cash and investments
18.08%
Goodwill & intangibles
17.11%