175.8
Revenue$M
289.4
318.2
352.6
388.0
425.6
452.7
489.9
527.8
581.0
619.6
179.7
7.80%
8.87%
44
8.10
Revenue growth%
22.56
21.20
22.70
19.78
18.86
20.63
17.80
20.20
17.96
20.14
19.45
20.14
20.17
57
27.50
Gross margin%
14.42
12.74
10.70
9.61
10.05
12.36
10.57
12.13
10.06
8.70
7.96
10.57
10.64
68
27.69
Operating margin%
12.53
13.85
14.48
12.27
10.47
9.45
8.32
8.41
8.24
9.65
5.84
8.41
10.06
22
21.84
Net margin%
13.94
11.51
12.26
10.16
9.48
8.91
9.81
10.99
13.90
16.85
4.83
10.99
11.25
32
21.73
P/E ratio (avg)x
28.09
30.59
31.81
35.50
37.84
34.71
31.84
30.29
32.15
29.87
6.523
31.84
31.82
8
15.54
EV/EBITx
50.62
48.15
46.36
45.22
51.45
50.37
50.04
47.05
47.20
47.17
22.70
47.20
47.67
23
10.37
FCF yield (avg)%
18.98
16.24
15.77
14.94
16.00
18.67
16.66
15.78
16.39
13.82
28.44
16.39
16.12
72
22.05
FCF margin%
17.26
16.42
15.87
15.79
12.87
10.79
10.65
13.39
12.26
9.48
23.62
10.79
13.13
5
1.158
FCF / Net incomex
0.829
0.771
0.834
0.829
0.835
0.834
0.858
0.831
0.930
0.948
1.666
0.858
0.834
27
18.23
ROIC%
12.01
11.33
13.17
11.36
10.43
9.57
12.30
12.15
14.68
17.53
4.52
12.30
12.08
8
6.37
Return on equity%
6.48
9.28
10.44
12.95
13.57
15.83
14.87
15.60
16.53
15.83
8.73
15.83
14.22
95
17.04
Return on assets%
7.35
7.98
9.56
10.20
9.98
12.03
10.03
11.74
9.79
9.16
12.35
10.03
9.89
13
1.80
EPS$
2.02
1.95
1.74
1.61
1.74
1.58
1.64
1.48
1.44
1.54
1.84
(2.49%)
(2.37%)
—
27.93
EPS growth%
24.54
26.84
25.05
24.59
21.95
22.40
21.56
21.01
21.74
23.24
7.60
21.74
22.82
30
2.62
Bookvalue per sh$
3.17
3.25
3.08
3.46
3.91
4.42
3.94
3.75
4.04
3.68
0.82
(1.19%)
0.72%
—
1.35
FCF per share$
5.06
5.66
6.22
6.84
7.31
8.21
9.34
10.82
11.34
10.80
0.82
8.09%
9.25%
—
0.48
Dividend per sh$
1.48
1.65
1.86
1.93
2.19
2.42
2.83
3.38
3.23
3.75
1.50
11.35%
9.89%
—
15.42
Div yield (avg)%
23.13
20.68
18.53
20.43
20.77
21.74
20.17
19.19
18.92
19.79
21.08
19.79
20.30
53
28.36
Payout ratio%
25.69
27.47
29.35
27.62
25.80
26.19
25.75
23.88
21.68
19.48
24.49
23.88
25.78
67
126.6
Shares (diluted)M
136.0
155.7
150.7
153.1
167.1
160.7
182.7
176.7
178.1
203.9
120.4
4.06%
4.85%
86
11.16
Buyback yield%
10.32
11.74
14.52
13.37
15.23
16.49
18.64
21.64
19.08
20.91
15.32
19.08
15.86
85
1.459
D/E ratiox
0.473
0.457
0.438
0.441
0.414
0.449
0.455
0.424
0.459
0.513
0.325
0.455
0.452
21
43.05
Enterprise value$M
459.7
472.4
426.2
403.3
444.2
438.3
452.8
441.5
440.1
477.0
326.1
1.43%
(0.58%)
9
379.4
LT debt$M
454.0
525.9
570.6
576.1
571.2
549.2
546.1
622.2
711.2
768.5
215.6
6.11%
5.03%
10
Revenue
$619.6M
8.87%
1.00×
Cost of revenue
$408.0M
8.85%
1.00×
Operating expenses
$145.1M
9.08%
1.02×