316.4
Revenue$M
491.5
510.7
532.2
528.3
526.8
539.9
558.5
568.2
565.4
588.3
338.5
2.23%
1.88%
70
11.73
Revenue growth%
20.32
23.11
24.58
22.68
19.75
18.66
17.44
16.47
17.79
19.80
14.56
17.79
19.78
55
9.60
Gross margin%
23.80
22.70
20.67
22.27
19.83
20.32
22.14
23.38
26.11
24.08
13.90
23.38
22.48
33
3.97
Operating margin%
23.79
23.23
26.02
24.47
23.60
20.83
18.25
17.71
16.91
15.48
28.52
17.71
22.03
30
12.79
Net margin%
20.53
22.22
25.09
24.74
25.71
25.43
25.16
23.46
23.90
25.69
5.60
25.16
24.92
81
16.03
P/E ratio (avg)x
42.02
48.22
54.00
62.69
67.47
75.01
84.10
87.86
89.73
103.2
18.20
87.86
71.24
70
11.43
EV/EBITx
25.22
26.21
28.05
25.29
22.12
19.60
19.24
16.80
18.46
18.83
29.98
18.83
20.86
23
8.21
FCF yield (avg)%
20.23
21.23
19.87
20.73
18.28
17.91
19.46
17.59
18.57
16.97
5.39
17.91
19.01
20
3.88
FCF margin%
30.15
28.70
26.29
24.70
23.21
22.44
23.88
21.86
24.02
25.39
20.41
23.88
24.36
63
0.272
FCF / Net incomex
0.082
0.076
0.075
0.078
0.079
0.078
0.071
0.073
0.064
0.062
0.187
0.071
0.076
22
25.15
ROIC%
35.98
38.37
36.48
35.90
35.16
34.03
33.23
31.70
34.48
36.71
29.73
34.03
35.53
88
24.78
Return on equity%
22.68
21.93
21.27
23.71
22.73
21.47
21.19
22.34
25.03
26.19
15.44
22.34
22.51
60
24.81
Return on assets%
16.86
16.63
13.77
13.54
13.32
14.56
14.78
17.09
18.68
16.41
27.76
16.41
15.59
47
0.06
EPS$
0.34
0.31
0.35
0.31
0.35
0.33
0.35
0.37
0.33
0.31
0.06
(2.35%)
(0.25%)
—
27.12
EPS growth%
18.32
18.30
17.53
19.63
17.10
19.46
16.62
14.60
11.60
9.52
23.50
14.60
17.31
60
0.25
Bookvalue per sh$
0.44
0.51
0.52
0.53
0.54
0.62
0.74
0.88
0.88
1.00
0.27
13.08%
10.23%
—
0.08
FCF per share$
0.09
0.10
0.09
0.09
0.10
0.09
0.09
0.10
0.10
0.12
0.10
3.24%
3.54%
—
0.11
Dividend per sh$
0.21
0.22
0.24
0.26
0.28
0.26
0.29
0.27
0.27
0.27
0.13
(0.84%)
3.36%
—
20.71
Div yield (avg)%
4.68
5.34
6.39
4.69
5.65
6.63
3.79
5.09
4.41
2.38
13.00
4.41
4.89
30
25.30
Payout ratio%
24.41
22.10
24.51
26.45
25.26
27.61
28.50
30.99
33.75
34.13
11.59
30.99
27.03
65
507.7
Shares (diluted)M
497.8
461.6
476.2
490.3
491.4
509.3
529.5
553.6
615.0
618.4
516.5
4.71%
1.91%
43
14.83
Buyback yield%
7.25
7.90
8.16
7.20
9.65
12.12
10.09
8.71
8.29
6.53
2.43
8.71
8.23
10
0.216
D/E ratiox
0.991
1.025
0.961
0.899
0.882
0.951
0.933
0.985
0.926
0.902
0.965
0.933
0.942
41
388.2
Enterprise value$M
442.3
413.2
427.8
414.4
412.4
435.3
479.3
507.3
495.2
537.3
55.49
5.43%
2.16%
6
123.9
LT debt$M
258.2
280.6
281.0
266.4
252.6
268.4
274.9
245.7
247.3
252.2
381.4
(0.03%)
(0.19%)
60
Revenue
$588.3M
1.88%
1.00×
Cost of revenue
$313.0M
1.49%
0.96×
Operating expenses
$79.28M
2.44%
1.06×
Goodwill & intangibles
16.52%