548.1
Revenue$M
468.7
482.2
502.9
522.3
548.1
576.8
607.2
643.0
684.6
725.2
599.5
5.76%
4.86%
10
15.62
Revenue growth%
22.33
21.90
18.93
17.72
16.35
16.72
14.90
17.06
16.21
17.03
11.60
16.72
17.04
44
14.72
Gross margin%
19.69
18.81
19.07
19.81
21.15
18.16
16.10
15.20
14.74
14.92
3.59
15.20
18.49
63
2.77
Operating margin%
6.00
3.13
2.66
2.28
5.26
3.17
4.31
5.79
3.75
6.47
18.93
4.31
4.03
42
17.09
Net margin%
12.16
13.39
14.50
13.58
10.75
10.26
11.21
13.89
12.24
13.39
24.26
12.24
12.81
45
23.93
P/E ratio (avg)x
51.09
56.69
55.74
60.60
66.17
71.90
71.90
84.71
97.30
105.0
17.40
84.71
69.03
88
11.74
EV/EBITx
10.14
10.16
10.03
9.331
8.216
8.071
8.254
7.697
8.290
7.564
35.76
8.071
8.272
78
20.19
FCF yield (avg)%
31.07
28.37
30.70
28.25
30.19
30.83
31.52
30.81
29.28
27.70
8.12
30.81
30.44
50
6.75
FCF margin%
7.10
8.48
11.43
12.01
14.36
14.76
15.27
16.32
14.98
12.18
7.07
14.98
13.27
19
1.216
FCF / Net incomex
1.088
1.098
1.122
0.978
0.933
0.959
1.021
0.969
0.922
0.992
0.179
0.969
0.985
15
24.89
ROIC%
20.89
21.24
22.91
20.18
21.09
20.98
21.61
24.01
26.02
26.68
7.48
24.01
21.42
31
26.39
Return on equity%
33.07
34.17
33.72
31.80
30.01
28.25
29.17
26.62
26.03
24.34
23.61
26.62
29.59
18
5.54
Return on assets%
18.81
18.68
16.85
18.79
16.70
16.78
15.86
16.58
17.96
15.02
3.21
16.58
16.82
48
0.52
EPS$
0.27
0.33
0.34
0.36
0.38
0.41
0.40
0.42
0.46
0.51
0.54
6.03%
8.26%
—
7.32
EPS growth%
21.98
19.85
20.57
22.56
24.14
21.16
19.58
18.78
20.86
22.03
11.36
20.86
21.01
90
0.60
Bookvalue per sh$
0.31
0.32
0.34
0.29
0.27
0.29
0.29
0.31
0.27
0.24
0.35
(1.93%)
(2.49%)
—
0.57
FCF per share$
0.47
0.45
0.45
0.40
0.39
0.38
0.40
0.40
0.34
0.33
0.37
(3.42%)
(4.96%)
—
0.23
Dividend per sh$
0.17
0.16
0.14
0.15
0.15
0.15
0.14
0.14
0.12
0.11
0.30
(6.01%)
(4.03%)
—
16.37
Div yield (avg)%
24.03
21.18
19.20
19.41
22.21
19.82
19.82
19.62
22.60
19.69
24.88
19.82
19.82
71
11.57
Payout ratio%
4.29
2.13
0.40
1.98
2.53
0.40
1.55
0.40
3.13
2.59
11.28
1.55
2.05
32
227.0
Shares (diluted)M
324.0
338.4
321.8
298.8
318.4
338.6
377.1
383.2
364.1
341.7
222.2
1.43%
0.79%
27
17.57
Buyback yield%
25.80
26.61
24.32
23.48
24.00
26.30
25.30
26.91
27.45
24.56
21.77
26.30
25.55
8
0.663
D/E ratiox
2.716
2.705
3.161
3.162
3.572
3.719
3.822
4.092
4.180
4.891
1.040
4.092
3.646
13
361.1
Enterprise value$M
43.00
39.01
34.84
36.39
33.45
35.91
37.45
38.76
38.42
37.44
79.75
2.28%
(1.84%)
58
394.7
LT debt$M
273.9
268.8
307.8
332.1
358.4
337.1
372.0
351.7
393.9
428.7
330.4
3.65%
5.04%
67
Revenue
$725.2M
4.86%
1.00×
Cost of revenue
$452.0M
4.83%
1.00×
Operating expenses
$69.86M
4.59%
0.97×
Goodwill & intangibles
18.09%
Spread over hurdle
47.71%