219.3
Revenue$M
695.0
692.6
694.5
706.2
703.9
713.2
736.0
760.7
756.4
751.6
230.7
1.32%
1.01%
29
28.36
Revenue growth%
17.36
16.24
15.60
18.21
21.04
20.03
19.14
21.34
22.65
21.33
3.10
21.33
19.59
90
17.97
Gross margin%
18.24
19.39
17.27
19.15
18.85
17.68
17.45
15.76
18.70
20.03
12.32
17.68
18.47
82
25.10
Operating margin%
15.62
13.51
15.19
13.53
14.34
14.62
15.07
13.26
15.23
15.81
20.32
15.07
14.85
90
29.39
Net margin%
23.67
25.06
23.07
24.70
23.52
21.49
20.42
21.19
19.66
20.17
9.50
20.42
22.28
30
12.88
P/E ratio (avg)x
10.28
9.171
9.450
10.26
11.05
12.29
12.81
13.61
12.50
12.17
7.447
12.50
11.61
13
10.32
EV/EBITx
17.53
19.50
19.46
18.49
16.91
17.53
17.62
18.64
20.00
19.26
31.62
18.64
18.56
45
17.62
FCF yield (avg)%
11.94
10.56
9.00
7.99
8.61
8.22
5.82
7.65
5.15
6.64
29.06
6.64
8.10
86
9.27
FCF margin%
7.65
7.16
9.78
12.78
13.96
15.58
12.72
11.40
12.45
12.22
23.09
12.45
12.33
91
1.605
FCF / Net incomex
1.481
1.619
1.713
1.597
1.602
1.695
1.754
1.973
2.018
1.847
1.641
1.847
1.704
57
25.60
ROIC%
16.37
13.47
10.90
8.92
10.04
9.07
7.71
8.10
7.76
8.73
17.46
8.10
8.99
71
12.53
Return on equity%
18.18
16.29
13.49
11.14
9.55
9.49
7.04
5.50
6.35
7.83
27.25
7.04
9.52
43
24.95
Return on assets%
28.77
31.44
33.07
30.11
28.19
25.65
24.59
22.46
22.21
21.84
29.62
22.46
26.92
63
0.05
EPS$
0.08
0.07
0.08
0.07
0.06
0.06
0.05
0.05
0.05
0.05
0.05
(3.10%)
(3.77%)
—
3.19
EPS growth%
16.93
18.58
17.67
18.08
19.53
16.94
15.43
14.06
15.21
13.15
9.27
15.21
16.94
78
0.15
Bookvalue per sh$
0.28
0.29
0.29
0.31
0.31
0.32
0.31
0.30
0.30
0.28
0.08
(1.96%)
0.73%
—
0.21
FCF per share$
0.16
0.16
0.18
0.20
0.22
0.25
0.28
0.28
0.32
0.35
0.11
9.78%
9.08%
—
0.16
Dividend per sh$
0.11
0.09
0.08
0.08
0.08
0.08
0.09
0.09
0.09
0.10
0.12
4.61%
(1.81%)
—
10.57
Div yield (avg)%
25.62
24.99
23.45
23.13
24.57
26.38
24.28
22.23
20.11
23.06
17.48
23.06
23.86
10
14.16
Payout ratio%
7.92
6.23
5.26
4.56
5.93
5.92
6.57
8.75
11.38
8.68
10.23
8.68
6.40
86
2.940
Shares (diluted)B
2.311
2.029
1.760
1.867
1.823
1.842
1.908
1.685
1.794
1.773
2.936
(0.55%)
(3.55%)
62
20.45
Buyback yield%
17.33
15.32
13.82
13.62
11.50
9.09
11.57
13.65
11.29
11.58
5.85
11.57
12.60
72
0.925
D/E ratiox
0.421
0.395
0.449
0.453
0.417
0.398
0.378
0.387
0.387
0.422
1.714
0.387
0.408
18
558.2
Enterprise value$M
344.1
336.6
290.4
258.2
236.2
219.6
192.9
174.7
157.5
138.5
207.0
(10.12%)
(8.18%)
43
0.471
LT debt$B
1.153
1.156
1.198
1.279
1.383
1.366
1.580
1.845
1.847
2.109
0.411
8.80%
8.09%
9
Revenue
$751.6M
1.01%
1.00×
Cost of revenue
$456.1M
0.74%
0.97×
Operating expenses
$89.81M
1.17%
1.02×
Goodwill & intangibles
16.89%