233.4
Revenue$M
203.5
225.6
245.3
264.1
291.1
316.1
348.6
381.9
408.7
442.3
245.4
8.72%
8.94%
92
27.25
Revenue growth%
3.81
6.46
8.24
8.10
10.80
9.72
11.87
11.07
12.25
14.78
14.20
11.87
10.26
79
26.09
Gross margin%
10.19
9.90
11.95
14.81
13.42
12.09
9.24
8.68
10.59
10.06
8.45
10.06
10.39
93
19.02
Operating margin%
15.45
14.90
12.22
12.90
14.64
16.65
18.83
19.39
20.85
21.89
4.45
19.39
16.05
35
19.60
Net margin%
19.70
19.55
22.05
21.26
24.00
22.72
23.10
23.00
25.36
26.60
21.42
23.10
22.86
14
30.03
P/E ratio (avg)x
12.78
12.46
14.05
15.29
14.82
15.91
17.68
19.29
19.93
20.58
9.739
19.29
15.60
38
25.73
EV/EBITx
27.30
27.72
29.39
30.28
30.63
28.07
28.12
30.13
28.35
25.18
21.70
28.12
28.24
34
4.71
FCF yield (avg)%
9.61
9.03
9.64
10.47
8.26
11.04
12.42
12.67
11.11
8.96
9.60
11.11
10.06
43
2.63
FCF margin%
29.88
27.61
30.48
28.17
26.25
29.18
26.34
24.70
22.86
22.23
8.26
24.70
26.97
12
0.139
FCF / Net incomex
0.715
0.681
0.790
0.748
0.877
1.010
0.976
1.071
1.181
1.378
0.509
1.071
0.926
21
29.76
ROIC%
5.01
3.97
3.89
6.31
7.06
6.74
4.94
5.37
5.60
3.96
25.01
5.37
5.19
80
26.57
Return on equity%
33.45
35.61
37.84
35.45
38.32
36.39
36.46
38.27
39.52
41.37
6.36
38.27
37.15
19
28.88
Return on assets%
1.59
0.40
0.86
0.40
0.40
1.76
2.26
0.51
1.31
1.37
11.29
1.37
1.08
44
1.17
EPS$
1.67
1.65
1.70
1.72
1.85
1.69
1.63
1.76
1.93
1.75
1.25
(1.12%)
1.32%
—
23.28
EPS growth%
1.21
1.12
1.66
1.82
4.12
1.33
0.40
1.86
0.40
0.51
10.45
0.51
1.27
90
1.10
Bookvalue per sh$
3.91
4.44
5.21
5.64
5.82
5.78
5.69
5.72
6.44
6.59
1.64
2.52%
5.21%
—
2.45
FCF per share$
2.35
2.20
2.16
1.90
1.77
1.59
1.74
1.91
1.95
1.96
2.00
2.08%
(2.11%)
—
2.44
Dividend per sh$
0.77
0.73
0.72
0.68
0.76
0.77
0.85
0.82
0.83
0.77
0.95
0.33%
(0.82%)
—
23.77
Div yield (avg)%
14.72
12.79
13.73
13.43
14.59
17.11
14.66
17.61
14.76
12.10
16.35
14.76
14.63
50
15.09
Payout ratio%
32.65
31.84
34.14
35.42
34.50
32.40
33.58
32.64
31.46
33.87
23.30
32.64
33.12
73
96.71
Shares (diluted)M
192.5
192.3
215.3
228.8
260.8
278.0
286.7
331.1
381.1
427.0
98.29
10.36%
10.14%
35
12.55
Buyback yield%
27.90
29.60
26.92
29.60
30.42
33.22
35.02
35.43
35.19
32.32
11.32
35.02
31.37
66
0.520
D/E ratiox
0.237
0.250
0.226
0.231
0.249
0.226
0.210
0.209
0.207
0.206
0.715
0.209
0.226
69
113.1
Enterprise value$M
271.9
261.0
272.2
287.1
320.5
299.7
318.5
312.2
320.9
317.0
94.40
(0.22%)
1.48%
42
60.92
LT debt$M
292.2
319.1
323.6
323.7
367.0
382.1
375.4
381.0
388.8
469.4
153.1
5.05%
6.49%
67
Revenue
$442.3M
8.94%
1.00×
Cost of revenue
$263.9M
9.00%
1.01×
Operating expenses
$104.7M
8.81%
0.99×
Cash and investments
15.03%