751.0
Revenue$M
403.8
427.7
448.9
479.3
510.9
526.0
555.6
595.2
636.6
669.0
828.1
5.54%
5.78%
86
4.88
Revenue growth%
15.56
16.43
13.82
15.09
12.16
12.43
12.88
12.82
10.60
7.83
23.48
12.43
12.85
9
16.32
Gross margin%
11.41
11.70
13.59
11.56
10.07
8.11
8.19
10.48
12.06
11.99
10.34
10.48
11.48
36
16.66
Operating margin%
5.46
2.69
5.04
5.45
3.01
5.34
7.61
6.60
3.61
2.47
22.02
5.34
5.19
65
2.23
Net margin%
29.54
29.46
27.53
25.84
26.88
26.46
24.20
23.72
23.44
23.73
6.72
23.73
26.15
64
10.04
P/E ratio (avg)x
23.19
23.60
23.55
27.47
32.14
30.26
34.91
37.88
39.08
43.28
24.17
37.88
31.20
61
36.74
EV/EBITx
12.26
11.22
12.53
11.87
12.13
13.13
12.30
11.79
13.36
12.60
10.38
12.60
12.28
15
28.00
FCF yield (avg)%
26.79
24.74
22.84
25.32
27.04
25.54
23.04
24.12
25.14
22.85
28.14
24.12
24.94
51
2.92
FCF margin%
7.56
6.07
7.60
9.42
9.91
8.90
10.23
8.78
8.26
7.85
19.26
8.78
8.52
28
1.393
FCF / Net incomex
1.038
1.079
1.114
1.152
1.260
1.449
1.661
1.549
1.658
1.868
0.485
1.658
1.355
46
5.31
ROIC%
18.60
17.60
20.44
18.63
17.61
14.68
13.56
10.61
13.47
14.32
16.53
13.56
16.14
14
4.93
Return on equity%
17.47
19.83
20.84
21.86
23.57
24.21
23.04
24.08
27.00
28.03
9.49
24.21
23.30
82
8.41
Return on assets%
20.05
18.58
19.37
19.27
18.45
15.88
17.31
18.07
19.40
19.81
15.38
18.07
18.92
85
1.69
EPS$
1.76
2.06
2.40
2.49
2.61
2.99
3.24
3.57
4.17
4.86
1.86
13.19%
11.66%
—
21.48
EPS growth%
14.64
14.78
15.35
18.23
17.58
17.61
14.71
16.21
18.76
21.40
2.35
17.61
16.90
59
0.81
Bookvalue per sh$
1.80
1.85
1.64
1.58
1.67
1.80
1.96
1.90
1.80
1.81
1.06
1.68%
(0.39%)
—
1.04
FCF per share$
1.97
2.12
2.42
2.91
3.26
3.66
3.83
4.03
4.09
4.00
1.19
4.16%
6.92%
—
0.72
Dividend per sh$
0.56
0.64
0.73
0.78
0.78
0.90
0.88
0.87
0.85
0.96
0.44
4.20%
5.56%
—
6.15
Div yield (avg)%
15.04
13.75
12.90
14.97
13.60
13.70
10.76
9.36
10.20
12.29
11.90
10.76
13.25
41
23.64
Payout ratio%
28.36
30.22
27.23
25.48
23.98
22.44
21.68
23.71
26.66
28.21
3.77
23.71
26.07
39
276.3
Shares (diluted)M
266.3
245.5
232.1
236.0
241.1
215.2
199.6
219.2
225.4
222.3
279.8
(1.61%)
(2.98%)
29
11.20
Buyback yield%
28.48
28.56
29.34
28.13
30.63
30.05
27.53
24.86
25.08
23.15
11.71
25.08
28.31
66
0.516
D/E ratiox
1.041
1.076
1.008
1.019
0.962
1.009
1.131
1.103
1.082
1.204
0.789
1.103
1.059
16
374.0
Enterprise value$M
111.1
119.1
133.5
142.2
156.8
148.6
142.0
136.0
122.1
125.4
268.4
(4.37%)
0.86%
58
125.1
LT debt$M
348.7
359.3
374.7
360.2
388.7
384.8
423.3
408.5
457.8
480.6
565.8
4.33%
2.51%
26
Revenue
$669.0M
5.78%
1.00×
Cost of revenue
$408.7M
5.68%
0.99×
Operating expenses
$91.42M
5.36%
0.96×
Goodwill & intangibles
16.14%
Spread over hurdle
25.87%