489.3
Revenue$M
262.4
280.2
306.7
336.7
361.0
384.5
409.7
448.4
492.0
523.7
520.3
7.72%
8.16%
53
26.22
Revenue growth%
14.92
15.33
15.23
13.22
12.59
15.36
12.37
13.84
16.22
14.62
5.90
14.62
14.77
52
29.95
Gross margin%
8.28
8.43
5.71
8.21
5.29
5.50
4.30
2.87
4.46
5.74
8.81
4.46
5.61
85
27.59
Operating margin%
23.25
25.68
25.90
27.91
29.88
26.90
24.11
23.02
25.29
26.58
6.87
25.29
25.79
40
7.38
Net margin%
19.68
18.58
19.40
21.23
23.01
20.12
20.74
21.79
19.14
17.42
4.59
20.12
19.90
66
7.683
P/E ratio (avg)x
28.98
28.78
30.41
33.60
36.36
37.13
36.38
37.50
35.66
36.13
7.079
36.38
35.89
20
23.44
EV/EBITx
37.62
41.32
37.78
36.05
40.12
42.82
41.30
36.79
34.84
33.70
37.36
36.79
37.70
7
12.38
FCF yield (avg)%
14.01
11.48
13.10
13.24
11.84
12.81
11.27
12.30
14.06
13.59
15.79
12.81
12.96
32
7.83
FCF margin%
12.10
12.16
9.46
11.09
12.17
12.77
10.17
9.90
12.59
10.06
16.93
10.17
11.59
20
1.735
FCF / Net incomex
1.371
1.271
1.380
1.237
1.260
1.230
1.250
1.088
0.961
0.873
0.540
1.088
1.244
59
8.70
ROIC%
30.26
27.40
26.62
27.89
29.08
31.92
33.97
31.91
34.09
32.31
23.67
32.31
31.08
44
20.58
Return on equity%
10.16
12.89
10.92
10.40
13.39
15.32
16.16
13.45
14.63
12.62
13.08
14.63
13.14
19
18.36
Return on assets%
7.61
5.92
4.00
3.16
2.68
3.33
0.99
1.60
0.40
0.40
9.32
0.99
2.92
34
2.99
EPS$
1.53
1.36
1.33
1.36
1.17
1.23
1.32
1.21
1.23
1.08
3.20
(1.56%)
(4.12%)
—
7.65
EPS growth%
23.43
23.63
21.45
20.41
19.28
20.25
19.46
21.89
24.34
27.18
10.70
21.89
21.67
59
3.15
Bookvalue per sh$
5.76
6.21
5.96
6.34
6.36
5.97
5.84
6.08
6.22
6.35
3.03
(0.02%)
1.06%
—
3.77
FCF per share$
3.39
3.18
3.13
3.31
3.53
3.63
3.48
4.00
4.45
4.76
3.36
6.21%
3.48%
—
1.89
Dividend per sh$
3.83
3.82
3.73
3.48
3.21
3.64
4.02
4.38
4.95
5.35
4.52
10.75%
4.63%
—
4.79
Div yield (avg)%
5.64
3.18
3.68
6.48
4.69
4.16
6.46
9.05
7.61
4.95
15.62
6.46
5.30
17
7.09
Payout ratio%
16.32
17.44
15.26
17.27
19.14
18.05
15.49
16.40
18.72
16.88
9.11
16.88
17.07
49
77.67
Shares (diluted)M
78.32
72.77
75.74
78.72
85.20
85.64
79.08
74.19
74.65
74.96
77.70
(2.53%)
(1.41%)
44
4.12
Buyback yield%
23.65
22.46
21.07
21.97
19.23
16.99
15.07
16.91
15.85
16.05
18.39
16.05
18.11
60
1.114
D/E ratiox
1.060
1.135
1.084
1.034
1.107
1.114
1.130
1.178
1.123
1.125
1.009
1.125
1.119
71
313.1
Enterprise value$M
370.7
408.7
448.0
486.4
548.1
558.6
505.6
483.4
459.6
425.1
162.8
(4.95%)
1.33%
39
297.0
LT debt$M
275.6
300.8
331.7
334.2
350.2
397.2
408.6
449.2
507.5
507.1
385.4
7.68%
6.30%
82
Revenue
$523.7M
8.16%
1.00×
Cost of revenue
$257.8M
7.95%
0.98×
Operating expenses
$86.44M
8.01%
0.99×
Goodwill & intangibles
16.09%