181.8
Revenue$M
357.6
358.5
371.3
387.1
384.5
395.8
402.2
418.0
421.0
434.2
200.4
2.46%
2.08%
45
29.76
Revenue growth%
25.78
26.24
25.73
26.27
26.90
27.48
26.77
24.54
23.29
24.27
13.43
24.54
26.01
31
25.02
Gross margin%
23.75
26.16
24.34
24.91
27.68
27.02
28.65
30.06
27.36
26.11
25.19
27.36
26.59
33
18.13
Operating margin%
14.70
11.74
9.65
6.66
7.47
4.89
3.44
1.97
4.21
5.52
9.95
4.21
6.09
11
17.44
Net margin%
30.61
32.40
31.53
30.40
28.32
29.12
27.35
25.18
26.70
26.69
7.60
26.70
28.72
29
36.65
P/E ratio (avg)x
6.242
6.706
7.083
7.621
6.813
7.080
6.826
7.371
7.377
6.824
7.449
7.080
6.953
43
27.20
EV/EBITx
35.61
37.74
39.47
44.02
44.07
45.31
43.06
40.14
44.47
43.59
8.073
43.59
43.33
22
7.30
FCF yield (avg)%
17.28
16.27
18.20
19.39
18.88
20.05
18.93
21.76
20.85
23.71
20.51
20.85
19.16
22
9.73
FCF margin%
10.13
12.37
11.70
14.62
12.56
14.52
16.39
13.95
14.13
12.13
13.84
14.13
13.26
61
0.696
FCF / Net incomex
1.397
1.620
1.770
1.791
1.778
2.069
2.129
2.025
2.333
2.214
0.650
2.129
1.908
66
29.46
ROIC%
25.72
25.17
24.66
24.14
24.47
22.25
23.02
23.82
22.99
22.03
23.43
22.99
23.98
61
17.61
Return on equity%
19.71
21.39
19.99
21.29
18.66
17.86
18.00
16.23
16.47
17.76
18.94
17.76
18.33
81
22.03
Return on assets%
30.83
28.74
31.33
32.77
34.22
31.62
31.68
33.24
35.35
33.79
16.22
33.24
32.23
85
1.05
EPS$
1.00
0.98
1.12
1.17
1.35
1.38
1.37
1.47
1.49
1.47
1.16
1.72%
4.54%
—
11.33
EPS growth%
9.08
7.63
10.47
10.18
12.74
14.51
15.34
15.45
15.33
14.76
12.33
15.33
13.62
15
0.64
Bookvalue per sh$
1.23
1.38
1.37
1.32
1.26
1.42
1.48
1.56
1.79
1.71
0.44
6.25%
4.74%
—
0.80
FCF per share$
0.72
0.82
0.92
1.07
1.01
1.15
1.09
1.10
1.05
1.18
1.06
3.24%
5.09%
—
0.84
Dividend per sh$
0.67
0.69
0.78
0.77
0.76
0.70
0.66
0.74
0.84
0.77
1.32
0.24%
0.93%
—
14.98
Div yield (avg)%
18.77
21.25
18.76
15.95
18.91
21.58
22.27
23.88
22.77
24.20
26.66
22.77
21.42
26
21.31
Payout ratio%
26.26
28.42
28.18
26.15
28.39
26.02
24.47
24.67
25.08
26.09
28.86
25.08
26.12
65
315.1
Shares (diluted)M
352.2
332.5
311.0
284.6
308.8
285.9
279.7
321.3
310.8
307.7
326.7
(0.07%)
(0.27%)
49
11.90
Buyback yield%
12.94
9.96
8.93
9.07
7.74
10.22
8.74
10.12
10.23
8.76
3.36
10.12
9.51
94
1.599
D/E ratiox
1.504
1.724
1.643
1.742
1.791
2.053
2.231
2.304
2.466
2.376
1.742
2.304
1.922
10
113.1
Enterprise value$M
183.7
198.8
206.5
232.3
262.3
308.0
306.4
369.7
429.5
517.2
280.0
14.54%
12.48%
34
297.1
LT debt$M
327.7
354.3
389.4
378.0
348.5
315.4
278.3
275.6
278.3
265.6
295.7
(5.29%)
(1.34%)
39
Revenue
$434.2M
2.08%
1.00×
Cost of revenue
$227.1M
2.10%
1.00×
Operating expenses
$79.00M
2.13%
1.00×
Goodwill & intangibles
17.12%
Spread over hurdle
21.01%