107.6
Revenue$M
336.6
361.1
394.6
424.8
449.1
494.1
525.3
572.1
620.9
683.0
120.5
8.75%
7.94%
12
5.28
Revenue growth%
14.72
16.96
18.25
15.80
15.41
16.44
16.21
13.40
12.20
14.00
5.24
14.00
15.60
61
19.76
Gross margin%
23.76
20.90
22.32
24.16
26.13
26.45
28.14
30.00
30.47
31.82
14.98
30.00
26.29
28
17.22
Operating margin%
26.31
26.24
25.74
23.19
26.01
25.27
22.27
23.24
24.76
22.45
4.19
23.24
25.01
90
8.58
Net margin%
10.65
10.72
11.23
10.95
9.58
10.23
10.33
10.25
9.96
7.94
14.16
10.23
10.29
42
23.44
P/E ratio (avg)x
47.25
50.44
57.12
64.56
73.65
85.64
90.45
86.62
84.84
86.50
22.83
86.50
79.24
72
29.48
EV/EBITx
28.22
30.47
34.81
38.55
43.58
50.52
59.58
64.85
63.89
76.16
36.07
63.89
47.05
94
7.15
FCF yield (avg)%
6.17
5.82
3.68
6.43
7.58
8.76
8.63
8.83
10.97
9.96
8.18
8.83
8.11
86
8.06
FCF margin%
2.28
0.79
2.54
1.26
0.40
0.40
2.56
3.62
2.77
5.46
14.18
2.77
2.41
26
0.596
FCF / Net incomex
2.190
2.387
2.142
2.008
2.175
2.158
2.156
2.093
2.206
2.046
1.530
2.156
2.157
41
17.87
ROIC%
31.80
30.81
29.26
26.46
26.46
24.29
23.90
22.30
20.99
21.37
9.75
22.30
25.37
75
11.42
Return on equity%
25.45
28.29
25.91
26.22
25.73
24.44
23.55
26.45
28.53
27.82
17.24
26.45
26.07
22
23.52
Return on assets%
15.18
14.51
15.63
12.98
13.69
13.47
11.87
11.05
12.55
14.56
3.22
12.55
13.58
89
2.53
EPS$
4.49
4.59
4.77
5.05
5.37
5.73
6.38
6.36
6.21
6.62
2.66
4.28%
3.82%
—
28.64
EPS growth%
17.62
14.64
16.31
16.22
19.15
17.24
19.13
19.42
21.44
21.34
23.19
19.42
18.38
47
1.85
Bookvalue per sh$
2.47
2.58
2.90
2.90
3.19
3.56
4.05
4.67
5.29
5.46
2.63
11.32%
8.62%
—
1.63
FCF per share$
2.46
2.83
2.70
3.00
2.84
3.04
3.21
3.33
3.62
3.42
3.54
3.75%
3.32%
—
0.79
Dividend per sh$
3.75
3.49
3.58
3.71
3.68
3.77
3.72
3.96
4.15
3.65
3.23
(0.16%)
(0.65%)
—
28.59
Div yield (avg)%
23.94
23.97
21.22
22.98
23.64
24.02
23.84
23.84
23.95
22.12
21.36
23.84
23.84
49
16.20
Payout ratio%
10.11
9.90
8.51
8.78
8.97
11.32
8.80
6.57
4.49
6.43
29.40
6.57
8.79
7
128.7
Shares (diluted)M
91.73
83.13
73.85
75.97
77.51
69.38
60.84
62.33
55.12
57.51
128.1
(5.79%)
(5.90%)
77
20.22
Buyback yield%
21.22
22.84
21.44
22.28
20.75
21.01
22.97
25.38
27.81
30.64
6.86
25.38
22.56
85
0.523
D/E ratiox
1.011
1.041
1.087
1.172
1.268
1.190
1.221
1.400
1.447
1.630
0.472
1.400
1.205
87
778.1
Enterprise value$M
464.4
481.8
435.8
389.4
348.8
325.7
345.5
372.6
344.1
330.4
843.1
(1.08%)
(4.70%)
25
334.2
LT debt$M
266.9
301.3
361.0
387.1
402.0
444.8
539.2
528.3
566.5
610.0
519.5
8.70%
8.64%
69
Revenue
$683.0M
7.94%
1.00×
Cost of revenue
$371.2M
7.46%
0.96×
Operating expenses
$165.7M
8.20%
1.02×
Cash and investments
17.84%