469.0
Revenue$M
437.7
461.0
468.9
494.3
507.8
523.5
549.3
566.0
580.3
590.0
492.7
3.04%
3.42%
67
26.48
Revenue growth%
28.57
30.35
29.48
27.42
29.42
28.41
31.02
28.35
30.48
33.07
15.61
30.48
29.45
56
23.74
Gross margin%
34.35
36.69
36.53
35.38
36.73
33.94
31.90
29.34
29.77
27.87
28.71
29.77
34.15
31
23.51
Operating margin%
5.13
3.25
5.55
3.85
4.54
7.37
6.89
9.29
7.24
9.80
28.87
7.37
6.22
88
19.85
Net margin%
24.57
22.35
22.59
24.94
26.21
25.06
27.24
29.47
28.23
25.65
8.26
27.24
25.35
74
27.25
P/E ratio (avg)x
26.45
23.88
27.11
30.27
29.02
29.27
30.96
29.89
31.35
29.88
13.27
29.89
29.58
20
30.88
EV/EBITx
24.52
25.05
24.49
26.40
31.08
33.79
34.59
36.78
37.05
39.64
23.65
36.78
32.44
44
24.82
FCF yield (avg)%
11.58
14.23
13.15
13.70
13.92
10.93
10.72
8.94
7.80
7.12
24.95
8.94
11.26
24
12.77
FCF margin%
26.98
24.50
22.41
23.64
24.03
24.84
22.45
22.52
21.05
21.72
9.19
22.45
23.08
81
0.520
FCF / Net incomex
0.560
0.494
0.439
0.448
0.416
0.356
0.354
0.310
0.323
0.324
1.167
0.324
0.386
12
29.81
ROIC%
10.58
11.86
10.01
9.70
8.58
6.04
5.96
5.36
5.80
6.60
25.69
5.96
7.59
78
10.37
Return on equity%
8.75
7.36
6.47
6.74
4.44
4.39
1.97
4.63
3.83
5.91
12.51
4.39
5.27
24
13.70
Return on assets%
23.02
21.35
19.81
21.75
22.03
24.34
22.17
25.13
23.55
20.87
21.39
23.55
22.10
31
1.63
EPS$
0.51
0.54
0.53
0.54
0.52
0.47
0.51
0.55
0.53
0.50
1.68
(1.01%)
(0.60%)
—
25.95
EPS growth%
19.63
21.23
23.87
24.68
22.65
20.32
20.14
22.20
19.46
21.62
22.06
20.32
21.43
74
1.11
Bookvalue per sh$
2.81
3.27
3.04
3.49
3.91
3.63
4.11
4.19
4.83
4.71
2.67
3.81%
6.20%
—
2.85
FCF per share$
3.54
3.59
3.39
3.58
3.67
3.69
3.79
3.80
3.94
3.95
0.75
1.49%
2.02%
—
3.07
Dividend per sh$
2.40
2.23
2.08
2.07
2.22
2.44
2.34
2.50
2.79
2.92
1.41
5.67%
1.52%
—
22.64
Div yield (avg)%
5.11
5.24
5.58
4.38
4.82
3.03
3.75
1.91
4.20
5.02
24.49
3.75
4.60
55
19.13
Payout ratio%
30.66
28.21
30.43
30.83
32.75
31.03
29.88
32.09
29.85
32.31
7.53
31.03
30.75
16
100.3
Shares (diluted)M
112.8
109.4
121.6
111.8
109.0
96.98
104.3
106.4
103.0
99.82
102.0
(1.75%)
(0.35%)
33
19.72
Buyback yield%
22.03
20.32
21.25
22.58
20.91
21.53
23.34
24.38
21.56
20.18
28.88
21.56
21.54
41
0.485
D/E ratiox
0.619
0.675
0.603
0.528
0.551
0.580
0.568
0.579
0.643
0.695
1.342
0.580
0.591
38
141.0
Enterprise value$M
180.0
153.1
146.5
146.7
139.8
119.4
118.2
110.2
99.79
93.13
374.3
(7.80%)
(5.87%)
53
439.9
LT debt$M
456.2
493.7
458.9
403.3
422.9
439.1
392.2
426.8
383.2
354.5
284.0
(3.46%)
(2.04%)
47
Revenue
$590.0M
3.42%
1.00×
Cost of revenue
$412.1M
3.44%
1.00×
Operating expenses
$102.5M
3.97%
1.05×
Spread over hurdle
(1.60%)