481.7
Revenue$M
251.2
265.8
285.1
302.1
318.1
339.6
366.9
382.3
403.3
419.0
532.0
5.66%
6.10%
47
9.47
Revenue growth%
4.91
1.92
2.02
1.92
1.21
0.53
0.40
2.81
2.92
3.41
7.84
2.81
1.97
60
3.27
Gross margin%
17.02
16.81
14.59
12.17
10.40
12.60
9.88
9.04
8.06
10.27
8.53
9.88
11.29
81
4.50
Operating margin%
23.70
24.58
26.04
23.75
21.84
19.69
17.71
16.97
18.68
18.67
18.46
18.67
20.76
14
21.47
Net margin%
12.14
14.49
15.24
15.01
15.38
14.09
15.85
15.75
17.62
19.01
26.24
15.85
15.31
86
15.48
P/E ratio (avg)x
7.490
7.813
7.846
8.424
9.499
9.966
10.34
9.372
9.315
8.821
8.211
9.372
9.068
69
8.159
EV/EBITx
36.35
39.93
42.60
43.96
49.22
56.58
58.24
68.52
69.90
73.55
34.88
68.52
52.90
21
7.75
FCF yield (avg)%
24.14
21.99
19.69
19.83
17.03
19.65
19.66
19.40
20.35
23.07
26.96
19.66
19.76
29
12.92
FCF margin%
15.22
15.25
17.68
16.88
17.31
18.09
20.17
20.87
20.40
19.20
18.18
20.17
17.88
27
1.466
FCF / Net incomex
1.746
2.034
2.069
2.236
2.454
2.862
3.236
3.462
3.879
4.282
0.321
3.462
2.658
40
16.59
ROIC%
21.73
24.01
25.70
28.01
27.00
28.44
26.12
25.79
27.74
28.29
27.47
27.74
26.56
86
26.64
Return on equity%
24.48
24.90
26.46
23.47
22.74
24.94
25.38
27.28
26.08
25.45
24.29
25.45
25.16
50
12.81
Return on assets%
16.71
19.51
18.94
18.56
18.54
18.91
17.18
16.02
15.97
18.73
29.07
17.18
18.55
46
4.02
EPS$
2.89
3.00
3.08
2.73
2.62
2.76
2.47
2.71
2.95
2.60
4.51
(0.19%)
(2.06%)
—
3.14
EPS growth%
16.62
16.24
14.38
17.13
17.61
19.20
22.11
21.70
23.62
26.60
28.53
22.11
18.41
45
3.10
Bookvalue per sh$
3.49
3.78
4.02
4.34
5.06
5.48
6.12
6.49
7.17
6.93
2.43
6.46%
6.77%
—
3.24
FCF per share$
7.51
7.39
7.52
7.71
8.38
8.48
9.10
8.41
8.69
9.35
5.98
2.21%
0.72%
—
3.75
Dividend per sh$
8.09
8.09
8.92
8.71
9.00
9.06
9.15
9.21
9.45
10.49
2.69
3.11%
3.72%
—
12.70
Div yield (avg)%
23.69
22.91
24.97
22.30
20.50
18.62
17.84
15.26
15.86
18.54
11.73
17.84
19.56
58
29.62
Payout ratio%
12.13
14.82
12.37
13.73
11.56
11.18
9.16
9.32
9.88
7.68
26.06
9.32
11.37
57
60.05
Shares (diluted)M
105.5
123.8
127.8
138.1
156.3
177.0
213.5
221.4
216.6
261.9
58.89
10.88%
11.30%
67
11.11
Buyback yield%
8.50
6.15
7.47
7.11
5.94
8.84
10.09
7.55
6.04
7.44
26.90
7.55
7.46
83
1.475
D/E ratiox
0.618
0.603
0.635
0.654
0.579
0.572
0.627
0.681
0.683
0.685
1.122
0.681
0.631
90
40.20
Enterprise value$M
268.6
292.0
296.3
324.1
318.0
322.7
281.6
259.4
237.0
240.4
413.3
(5.44%)
(1.38%)
65
73.04
LT debt$M
126.1
126.9
138.4
148.5
153.1
159.3
168.4
188.8
194.3
205.3
309.9
6.03%
6.11%
77
Revenue
$419.0M
6.10%
1.00×
Cost of revenue
$237.1M
6.11%
1.00×
Operating expenses
$83.22M
6.19%
1.01×
Goodwill & intangibles
16.02%