368.7
Revenue$M
679.2
694.0
693.9
724.1
737.5
749.8
779.5
787.2
806.1
814.5
407.9
2.01%
1.90%
19
7.50
Revenue growth%
30.42
30.33
29.42
31.59
28.71
26.64
24.83
26.17
23.50
26.21
17.80
26.17
27.68
57
4.56
Gross margin%
8.83
10.31
7.83
6.36
4.64
2.44
1.24
2.04
1.57
0.40
3.75
1.57
3.54
85
24.94
Operating margin%
3.63
2.31
0.86
0.40
0.40
3.23
5.17
7.09
6.91
7.89
6.47
6.91
3.43
54
16.20
Net margin%
11.08
10.53
9.01
6.99
6.45
6.89
6.30
5.58
2.76
0.40
8.99
5.58
6.67
34
32.12
P/E ratio (avg)x
29.88
30.41
27.73
29.26
31.92
34.82
35.92
36.08
33.80
38.43
15.63
35.92
32.86
9
34.17
EV/EBITx
18.68
17.98
18.52
18.28
19.23
22.07
21.26
24.13
24.57
23.42
16.20
23.42
20.24
65
16.45
FCF yield (avg)%
6.12
6.66
8.66
10.20
8.15
7.92
8.16
9.51
11.24
9.14
21.10
9.14
8.41
75
12.72
FCF margin%
18.46
19.99
18.33
15.57
17.59
18.37
21.21
23.91
24.62
25.56
24.77
23.91
19.22
65
1.092
FCF / Net incomex
1.602
1.732
2.004
1.896
2.008
1.913
1.794
1.926
2.054
2.049
1.177
1.926
1.919
18
16.20
ROIC%
21.63
22.27
23.01
23.50
22.77
23.47
24.31
25.75
24.74
24.16
12.13
24.31
23.49
91
19.95
Return on equity%
24.02
21.25
18.29
17.53
19.54
19.04
16.36
17.63
15.59
17.38
18.27
17.38
17.96
73
26.00
Return on assets%
27.41
26.65
25.45
22.68
22.99
24.55
22.15
21.38
21.79
23.09
6.29
22.15
23.04
63
0.96
EPS$
0.88
0.79
0.84
0.82
0.80
0.86
0.75
0.66
0.68
0.57
1.05
(6.55%)
(5.58%)
—
26.49
EPS growth%
28.74
31.21
31.80
31.65
31.12
33.20
32.58
34.01
35.73
35.87
17.23
34.01
32.19
84
3.42
Bookvalue per sh$
2.36
2.16
1.95
1.97
2.02
2.22
2.38
2.33
2.66
2.86
1.01
7.27%
3.19%
—
0.86
FCF per share$
3.78
3.41
3.15
2.76
2.51
2.39
2.31
2.22
1.98
1.86
4.12
(5.88%)
(6.21%)
—
2.99
Dividend per sh$
1.89
1.91
1.93
2.06
1.97
2.13
2.13
1.96
1.85
2.00
3.57
0.23%
1.74%
—
12.52
Div yield (avg)%
6.77
6.65
8.27
10.91
13.66
16.47
18.37
20.03
21.39
19.28
19.29
19.28
15.07
21
11.13
Payout ratio%
22.37
20.39
22.36
23.70
23.90
25.83
24.72
26.28
25.49
22.67
28.73
25.49
23.80
13
54.33
Shares (diluted)M
41.87
37.07
33.84
33.18
32.69
33.72
32.68
29.06
26.93
22.80
54.17
(6.96%)
(5.96%)
12
4.39
Buyback yield%
18.09
15.62
14.64
14.21
12.92
13.96
12.18
11.30
13.32
14.53
14.49
13.32
14.09
37
1.736
D/E ratiox
2.165
2.401
2.349
2.363
2.629
2.566
3.040
3.338
3.700
4.333
0.704
3.338
2.598
44
121.9
Enterprise value$M
69.80
76.79
86.43
92.62
100.0
94.85
100.5
91.87
98.31
101.7
230.4
0.33%
3.36%
10
157.7
LT debt$M
110.4
115.2
117.1
105.3
92.58
86.55
87.02
82.88
76.94
70.28
160.3
(5.36%)
(4.53%)
35
Revenue
$814.5M
1.90%
1.00×
Cost of revenue
$542.0M
1.58%
0.97×
Operating expenses
$159.5M
2.36%
1.05×
Spread over hurdle
15.16%