191.8
Revenue$M
382.8
385.0
392.5
393.0
393.1
392.7
399.2
398.2
410.4
407.5
198.7
0.73%
0.65%
93
2.03
Revenue growth%
33.79
32.74
30.97
32.93
32.95
35.38
35.75
34.68
32.63
31.22
3.87
34.68
32.94
89
24.12
Gross margin%
37.18
37.89
39.68
38.37
38.36
38.66
41.32
43.97
46.43
46.87
10.30
43.97
39.17
36
7.91
Operating margin%
13.40
11.86
13.98
14.35
16.13
14.86
17.30
16.78
17.83
20.13
20.35
17.30
15.50
50
24.24
Net margin%
18.20
15.48
17.05
16.39
17.01
19.97
22.26
23.51
25.64
26.73
27.78
23.51
19.08
17
37.51
P/E ratio (avg)x
12.84
13.74
13.53
12.52
12.66
13.66
14.39
16.15
18.15
17.31
19.23
16.15
13.70
29
10.15
EV/EBITx
39.53
46.71
54.10
54.29
64.30
66.09
72.88
71.91
69.59
67.63
8.180
69.59
65.20
43
15.18
FCF yield (avg)%
11.61
14.39
14.29
11.54
11.83
11.99
9.68
7.83
8.25
10.17
19.63
9.68
11.57
57
25.75
FCF margin%
8.11
7.32
4.49
4.81
3.63
3.19
0.62
3.36
2.01
2.11
15.69
2.11
3.49
43
0.649
FCF / Net incomex
1.826
1.850
1.997
2.358
2.601
2.644
2.721
2.959
3.309
3.580
1.428
2.959
2.623
80
25.93
ROIC%
22.08
21.49
19.85
18.75
18.90
21.23
21.62
19.68
17.38
17.95
9.54
19.68
19.76
31
15.96
Return on equity%
13.27
14.21
11.63
11.03
13.13
14.33
14.04
14.47
13.70
16.19
14.05
14.33
13.87
22
16.73
Return on assets%
24.18
25.88
25.17
22.75
23.21
21.12
21.89
23.42
20.55
23.11
8.31
21.89
23.16
58
0.51
EPS$
0.48
0.43
0.39
0.39
0.38
0.34
0.34
0.37
0.38
0.35
0.57
(1.44%)
(4.12%)
—
12.93
EPS growth%
10.96
10.68
11.16
10.97
13.24
13.54
14.24
15.32
14.60
17.14
5.27
14.60
13.39
36
0.61
Bookvalue per sh$
0.79
0.90
1.08
1.08
1.27
1.42
1.41
1.50
1.55
1.81
0.53
7.32%
9.75%
—
0.48
FCF per share$
0.85
0.85
0.98
1.12
1.28
1.25
1.27
1.30
1.53
1.77
0.41
6.71%
8.40%
—
0.67
Dividend per sh$
0.31
0.29
0.30
0.29
0.31
0.31
0.32
0.34
0.30
0.32
0.26
0.89%
1.42%
—
14.44
Div yield (avg)%
20.25
22.60
24.11
23.10
22.12
23.63
20.86
19.37
20.89
19.22
7.71
20.86
21.51
12
4.40
Payout ratio%
18.20
16.28
14.72
17.33
14.51
15.33
15.99
14.73
15.76
18.09
22.36
15.76
15.88
78
268.4
Shares (diluted)M
281.3
308.3
313.3
343.3
370.4
334.2
303.6
293.3
324.0
296.7
267.4
(4.34%)
0.49%
8
10.37
Buyback yield%
23.70
22.12
20.11
19.09
16.29
18.74
16.49
18.75
18.58
18.06
2.18
18.58
18.75
60
1.308
D/E ratiox
2.385
2.703
3.058
3.181
3.047
2.923
3.381
3.295
3.488
3.554
1.354
3.381
3.120
69
337.6
Enterprise value$M
235.8
248.5
270.7
266.5
309.9
315.1
344.8
339.8
373.5
412.2
146.7
5.87%
7.26%
67
298.1
LT debt$M
167.1
182.7
171.2
173.0
173.2
181.8
187.5
201.0
206.5
189.2
367.3
1.78%
1.46%
66
Revenue
$407.5M
0.65%
1.00×
Cost of revenue
$285.3M
0.65%
1.00×
Operating expenses
$73.74M
0.55%
0.99×
Spread over hurdle
(3.28%)