348.6
Revenue$M
293.0
320.2
352.0
388.6
423.2
460.6
506.8
551.9
599.4
636.3
389.4
8.50%
8.98%
54
8.64
Revenue growth%
9.66
10.18
10.57
12.41
9.68
9.10
6.14
7.12
6.96
9.78
10.28
7.12
9.67
71
20.73
Gross margin%
13.56
11.03
10.05
10.81
8.59
6.21
4.49
3.32
0.96
0.40
24.68
3.32
7.40
94
20.02
Operating margin%
19.52
19.45
18.60
17.59
18.31
17.62
15.05
14.98
12.79
13.45
3.55
14.98
17.61
62
8.41
Net margin%
17.26
18.13
15.30
16.37
16.13
15.19
17.00
16.73
15.65
15.42
18.55
15.65
16.25
20
20.17
P/E ratio (avg)x
41.76
44.36
42.34
41.31
43.99
46.88
53.22
57.58
62.01
66.82
26.33
57.58
45.62
53
31.58
EV/EBITx
7.421
8.118
8.851
8.073
8.810
8.699
9.306
10.49
9.782
10.32
10.61
9.782
8.830
63
12.80
FCF yield (avg)%
18.72
16.52
19.36
18.56
20.76
19.25
19.29
21.44
23.06
21.75
9.28
21.44
19.32
17
24.70
FCF margin%
16.70
19.48
18.40
15.82
15.35
17.01
18.09
15.28
16.58
16.62
23.11
16.62
16.66
74
1.067
FCF / Net incomex
1.345
1.349
1.458
1.567
1.485
1.608
1.526
1.628
1.686
1.917
0.588
1.628
1.546
69
17.58
ROIC%
6.44
4.52
2.99
5.70
4.36
6.04
4.19
2.51
4.02
5.99
2.89
4.19
4.44
88
23.76
Return on equity%
23.49
25.53
26.41
24.87
24.30
23.96
24.63
27.60
27.67
26.35
16.90
26.35
25.20
42
17.49
Return on assets%
3.51
4.58
4.31
3.86
0.90
1.79
0.74
0.40
0.40
0.40
20.50
0.40
1.34
84
0.43
EPS$
0.81
0.84
0.76
0.78
0.82
0.79
0.79
0.85
0.76
0.75
0.47
(1.82%)
(2.37%)
—
27.53
EPS growth%
27.98
27.83
29.48
30.59
27.99
28.22
28.44
30.87
32.60
32.37
27.00
30.87
28.96
17
0.27
Bookvalue per sh$
1.17
1.01
1.02
1.05
0.95
0.99
1.05
0.99
1.06
0.95
0.57
(0.17%)
(2.36%)
—
0.50
FCF per share$
1.43
1.60
1.71
1.62
1.67
1.71
1.85
2.15
2.39
2.68
1.56
9.93%
6.35%
—
1.42
Dividend per sh$
0.30
0.28
0.31
0.28
0.31
0.31
0.34
0.33
0.37
0.40
0.43
5.48%
2.83%
—
27.11
Div yield (avg)%
7.53
4.59
5.44
3.75
1.04
0.40
1.58
1.63
3.60
6.08
14.04
1.63
3.68
47
18.87
Payout ratio%
14.73
17.25
19.58
20.24
18.43
20.32
21.54
23.93
24.06
22.33
28.32
22.33
20.28
66
319.4
Shares (diluted)M
306.4
312.4
304.0
265.7
243.1
220.2
216.8
207.0
228.7
225.4
337.2
(1.50%)
(2.63%)
47
4.83
Buyback yield%
0.47
1.08
3.18
2.34
0.53
0.40
0.40
1.69
0.40
0.40
8.22
0.40
0.50
68
0.789
D/E ratiox
0.949
0.994
1.014
1.156
1.322
1.321
1.230
1.369
1.406
1.601
0.991
1.369
1.275
79
606.6
Enterprise value$M
246.4
269.3
269.2
270.9
260.7
252.8
266.0
245.5
261.7
229.0
751.1
(2.55%)
(1.92%)
41
303.7
LT debt$M
683.4
761.6
705.2
790.8
769.2
708.2
695.3
762.7
873.2
892.9
322.6
3.03%
3.04%
90
Revenue
$636.3M
8.98%
1.00×
Cost of revenue
$413.0M
8.83%
0.99×
Operating expenses
$82.95M
9.84%
1.08×
Goodwill & intangibles
15.45%
Spread over hurdle
(1.70%)