434.0
Revenue$M
307.1
334.6
371.1
408.6
440.1
475.3
523.6
578.0
632.1
673.4
470.3
8.88%
8.97%
57
28.34
Revenue growth%
15.32
16.46
15.06
16.62
16.46
13.55
15.45
12.79
15.76
13.69
16.97
13.69
15.39
22
14.99
Gross margin%
27.74
26.73
26.58
26.23
27.48
24.72
24.11
26.71
27.20
29.36
12.19
26.71
26.72
60
7.95
Operating margin%
7.70
8.75
10.42
9.73
9.63
9.51
8.06
9.03
8.98
10.10
19.64
9.03
9.27
31
14.25
Net margin%
6.01
3.69
3.59
1.17
2.02
0.65
0.40
1.85
0.40
1.78
13.11
0.65
1.81
62
8.598
P/E ratio (avg)x
24.59
27.97
26.14
25.06
23.64
26.55
24.26
25.67
26.60
29.97
31.81
26.55
25.91
81
9.853
EV/EBITx
19.96
22.24
22.43
22.25
24.58
26.95
26.22
27.89
31.00
32.01
17.10
27.89
25.40
36
23.19
FCF yield (avg)%
3.89
1.56
2.28
3.37
6.26
6.77
4.77
3.49
5.88
3.78
20.82
4.77
3.84
84
17.92
FCF margin%
13.50
14.38
14.13
12.72
11.68
11.49
12.88
15.48
17.43
18.55
24.97
15.48
13.82
91
1.191
FCF / Net incomex
0.499
0.470
0.442
0.443
0.457
0.432
0.447
0.402
0.441
0.401
0.326
0.432
0.443
49
24.20
ROIC%
25.92
26.20
29.17
28.64
28.05
29.69
28.35
29.62
29.98
30.07
22.40
29.69
28.90
36
9.40
Return on equity%
14.80
15.40
15.81
17.31
19.51
20.34
22.27
20.25
20.56
17.63
19.70
20.34
18.57
11
25.37
Return on assets%
14.51
12.42
10.14
8.24
9.11
7.83
6.11
8.58
11.10
8.65
21.86
8.58
8.88
16
3.70
EPS$
2.46
2.93
2.96
3.39
3.93
4.53
4.38
4.57
4.76
5.08
4.06
5.28%
9.10%
—
9.63
EPS growth%
8.04
8.92
11.15
12.63
10.63
11.24
8.81
8.98
8.69
7.64
8.42
8.81
8.95
50
3.54
Bookvalue per sh$
4.07
4.57
4.81
4.91
5.19
5.05
5.45
5.65
5.71
6.16
1.98
3.51%
4.87%
—
3.90
FCF per share$
2.13
2.22
2.21
2.52
2.47
2.64
2.99
3.25
3.35
3.72
4.66
8.49%
5.98%
—
4.99
Dividend per sh$
4.65
4.65
4.26
4.49
4.69
4.93
4.68
4.69
4.27
4.22
5.43
(2.09%)
(0.14%)
—
9.15
Div yield (avg)%
24.64
23.79
22.12
24.83
22.08
22.01
24.09
21.82
22.87
25.32
20.45
22.87
23.33
92
17.90
Payout ratio%
12.81
14.14
14.74
16.34
17.09
19.18
18.41
15.90
16.67
14.36
19.31
16.67
16.12
84
66.68
Shares (diluted)M
76.41
71.11
78.87
79.40
77.88
85.92
88.02
85.19
94.97
93.86
69.91
3.80%
2.87%
18
6.36
Buyback yield%
18.37
17.62
15.17
18.15
16.76
17.79
17.27
17.92
16.75
15.08
3.68
17.27
17.44
20
1.316
D/E ratiox
0.644
0.667
0.600
0.604
0.609
0.639
0.628
0.635
0.687
0.738
0.438
0.639
0.637
13
167.1
Enterprise value$M
599.0
594.5
591.0
579.0
597.8
539.8
483.0
422.5
420.2
381.8
286.3
(8.58%)
(4.72%)
39
0.251
LT debt$B
0.713
0.769
0.889
0.932
0.944
0.961
1.068
1.152
1.131
1.275
0.389
6.19%
6.81%
37
Revenue
$673.4M
8.97%
1.00×
Cost of revenue
$362.6M
8.45%
0.95×
Operating expenses
$159.7M
9.52%
1.05×
Goodwill & intangibles
18.70%