127.0
Revenue$M
238.1
238.2
234.6
238.0
243.6
241.2
243.6
247.7
244.3
246.4
135.0
0.23%
0.25%
60
3.06
Revenue growth%
29.94
31.32
30.31
27.80
29.38
28.19
29.44
29.46
29.32
27.33
25.63
29.32
29.41
24
14.70
Gross margin%
4.26
4.04
2.73
0.40
0.81
0.40
0.40
0.40
0.87
0.40
25.42
0.40
0.60
37
24.28
Operating margin%
14.69
14.60
17.12
20.04
21.75
19.43
18.70
21.18
20.92
20.00
18.08
20.00
19.71
71
21.63
Net margin%
23.37
24.66
25.60
26.39
26.79
24.87
24.64
24.64
22.28
21.53
10.62
24.64
24.65
39
32.74
P/E ratio (avg)x
28.24
31.46
33.34
31.28
34.71
37.92
35.03
33.62
33.97
32.57
24.54
33.97
33.48
46
9.379
EV/EBITx
36.29
37.05
38.90
41.00
45.93
44.49
45.67
43.45
41.94
39.91
12.20
43.45
41.47
10
18.02
FCF yield (avg)%
9.19
6.35
4.44
5.63
7.70
9.61
10.30
13.17
11.39
9.06
16.80
10.30
9.13
39
5.49
FCF margin%
31.57
31.06
33.01
30.28
29.85
30.49
32.45
34.56
37.19
39.72
20.55
34.56
32.01
88
0.860
FCF / Net incomex
0.650
0.645
0.603
0.677
0.708
0.789
0.754
0.803
0.891
0.798
0.692
0.798
0.731
37
13.39
ROIC%
31.89
29.99
30.33
27.73
26.77
27.15
27.26
27.94
30.75
31.78
5.68
27.94
28.96
62
17.09
Return on equity%
6.69
9.20
10.16
10.39
9.02
6.67
9.67
10.35
11.55
10.79
20.24
10.35
9.92
46
24.61
Return on assets%
1.16
4.02
4.08
4.36
4.22
5.34
5.40
2.66
4.65
6.66
20.62
5.34
4.29
69
0.26
EPS$
0.66
0.76
0.84
0.90
1.00
1.19
1.35
1.56
1.71
1.99
0.29
14.76%
13.01%
—
24.04
EPS growth%
4.96
7.39
6.49
8.56
10.38
13.14
11.13
13.39
14.94
15.23
19.85
13.39
10.75
57
0.73
Bookvalue per sh$
0.32
0.34
0.34
0.35
0.38
0.36
0.39
0.42
0.40
0.37
0.64
(0.68%)
0.31%
—
0.26
FCF per share$
0.80
0.91
0.98
1.03
1.01
1.03
1.17
1.21
1.19
1.31
0.52
5.39%
6.33%
—
0.76
Dividend per sh$
0.55
0.53
0.54
0.63
0.74
0.85
0.99
1.15
1.11
1.19
0.61
9.99%
9.76%
—
16.94
Div yield (avg)%
23.58
23.54
21.62
19.87
20.81
18.38
17.15
16.59
16.64
18.42
24.41
17.15
19.15
24
12.29
Payout ratio%
1.72
0.40
2.41
0.40
0.64
0.52
0.40
0.40
1.68
1.52
6.91
0.52
0.58
78
293.2
Shares (diluted)M
337.4
392.8
443.5
450.8
423.0
435.5
505.6
526.6
583.2
672.7
290.7
9.72%
7.46%
59
8.32
Buyback yield%
5.48
4.07
1.57
0.52
0.40
0.40
0.40
1.54
1.65
0.40
22.15
0.40
1.03
87
0.967
D/E ratiox
1.306
1.209
1.312
1.347
1.525
1.615
1.805
2.008
2.255
2.247
1.608
2.008
1.570
14
46.20
Enterprise value$M
399.3
387.4
394.3
442.1
480.4
553.7
581.0
626.6
621.3
602.0
97.73
4.62%
4.83%
50
87.66
LT debt$M
88.35
88.76
85.50
90.62
92.68
104.9
106.1
96.91
109.5
116.7
181.6
4.72%
1.88%
32
Revenue
$246.4M
0.25%
1.00×
Cost of revenue
$124.8M
0.26%
1.00×
Operating expenses
$53.44M
0.06%
0.98×