393.4
Revenue$M
389.8
411.5
442.2
471.6
499.3
540.5
577.9
611.8
649.8
694.1
420.9
6.81%
6.39%
89
18.14
Revenue growth%
23.61
22.71
21.85
23.09
21.05
20.16
19.87
18.63
18.17
17.85
23.04
18.63
20.61
40
21.66
Gross margin%
10.44
11.90
13.59
14.17
14.74
17.41
15.94
13.85
12.54
12.36
22.40
13.85
13.72
23
22.13
Operating margin%
8.05
9.84
12.18
12.47
14.93
16.92
19.17
19.17
16.66
15.78
18.17
16.92
15.36
24
4.03
Net margin%
28.76
31.17
29.05
30.69
31.21
32.79
31.62
34.13
35.15
32.99
22.71
32.99
31.41
56
24.36
P/E ratio (avg)x
19.44
19.97
19.91
20.89
22.99
24.03
22.54
24.88
24.55
27.70
21.89
24.55
22.76
62
18.25
EV/EBITx
63.66
67.04
66.79
78.27
94.12
94.01
109.8
115.8
137.8
135.4
24.24
115.8
94.06
93
14.20
FCF yield (avg)%
17.77
18.29
20.08
19.48
19.48
21.04
22.21
20.05
21.88
20.04
24.65
21.04
20.04
82
18.22
FCF margin%
18.25
16.67
13.70
13.07
10.31
10.65
11.56
13.53
11.90
9.43
4.28
11.56
12.48
77
1.645
FCF / Net incomex
0.874
0.771
0.780
0.832
0.810
0.776
0.808
0.788
0.734
0.797
0.452
0.788
0.793
62
3.36
ROIC%
13.39
14.18
15.97
17.33
16.27
16.03
18.51
19.43
22.36
25.17
12.85
19.43
16.80
74
28.10
Return on equity%
8.41
6.37
6.76
6.42
9.23
10.86
13.43
14.15
15.20
12.60
16.98
13.43
10.05
12
28.62
Return on assets%
5.14
3.26
1.64
0.79
0.40
0.64
0.86
1.73
4.28
4.68
8.87
1.73
1.69
37
0.06
EPS$
0.22
0.23
0.26
0.24
0.28
0.31
0.29
0.33
0.31
0.29
0.07
0.66%
2.28%
—
7.40
EPS growth%
11.90
13.55
14.75
15.01
14.33
14.02
12.81
10.07
9.59
12.36
14.00
12.36
13.18
21
0.18
Bookvalue per sh$
0.18
0.20
0.19
0.19
0.21
0.21
0.20
0.22
0.24
0.24
0.13
2.38%
1.95%
—
0.34
FCF per share$
0.24
0.26
0.26
0.24
0.26
0.27
0.25
0.27
0.28
0.28
0.21
1.41%
2.34%
—
0.19
Dividend per sh$
0.16
0.18
0.20
0.22
0.21
0.22
0.22
0.23
0.22
0.26
0.35
4.27%
5.62%
—
23.41
Div yield (avg)%
28.26
25.53
23.23
25.79
28.15
26.47
25.87
24.93
22.74
23.08
13.82
24.93
25.66
92
27.11
Payout ratio%
21.39
22.41
21.77
19.38
16.92
17.83
18.10
16.92
16.35
13.56
3.32
16.92
17.96
55
2.039
Shares (diluted)B
2.198
2.545
2.957
3.219
3.547
3.880
3.680
3.464
3.257
3.317
2.013
(1.33%)
3.66%
94
25.84
Buyback yield%
9.21
11.28
13.80
10.99
10.32
9.15
12.12
14.21
13.92
16.27
2.18
13.92
11.70
16
0.843
D/E ratiox
1.561
1.603
1.527
1.724
1.919
1.816
1.846
2.001
2.233
2.427
1.583
2.001
1.831
90
0.728
Enterprise value$B
0.809
0.882
0.864
0.980
1.039
1.039
1.078
1.106
1.159
1.403
0.586
6.20%
6.95%
72
435.7
LT debt$M
661.9
692.2
772.0
761.7
737.2
699.5
746.0
847.2
873.2
904.8
257.8
4.18%
2.42%
76
Revenue
$694.1M
6.39%
1.00×
Cost of revenue
$461.8M
6.49%
1.01×
Operating expenses
$119.0M
6.40%
1.00×