228.6
Revenue$M
236.5
232.3
230.2
227.9
227.8
227.1
231.5
229.6
228.3
228.3
248.8
0.05%
(0.24%)
35
24.20
Revenue growth%
24.12
26.80
27.37
28.19
28.62
28.00
29.78
28.24
27.01
29.66
8.20
28.24
28.09
11
27.85
Gross margin%
31.33
33.23
33.73
35.05
33.58
33.39
34.04
34.46
33.73
36.56
4.29
34.04
33.73
18
16.00
Operating margin%
10.12
10.51
12.35
13.25
11.01
8.10
7.87
9.19
9.94
10.89
9.63
9.19
10.32
30
6.13
Net margin%
11.69
14.32
12.07
10.54
13.46
12.40
13.57
14.12
15.53
12.78
22.80
13.57
13.12
61
23.69
P/E ratio (avg)x
13.99
15.12
16.93
18.82
19.00
20.64
22.76
25.44
28.57
31.48
31.76
25.44
19.82
39
23.62
EV/EBITx
14.05
15.06
14.81
17.64
21.16
23.31
26.49
29.19
31.76
34.27
28.81
29.19
22.23
84
3.69
FCF yield (avg)%
22.67
21.04
20.51
19.74
22.01
19.59
17.42
19.62
21.60
20.85
9.71
19.62
20.68
73
11.60
FCF margin%
8.81
6.51
4.54
2.40
3.08
1.37
2.62
1.47
2.55
3.09
12.87
2.55
2.85
90
0.527
FCF / Net incomex
1.414
1.532
1.651
1.559
1.553
1.641
1.779
2.011
2.023
1.867
0.779
1.867
1.646
20
15.66
ROIC%
24.03
22.32
23.93
23.70
26.57
26.30
27.40
28.67
28.71
30.16
25.35
28.67
26.44
92
20.84
Return on equity%
6.63
4.50
3.79
4.84
3.34
1.41
0.40
0.40
0.40
2.96
26.09
0.40
3.15
15
15.17
Return on assets%
13.54
16.51
15.87
13.63
15.26
16.09
14.34
16.81
19.67
21.86
15.64
16.81
15.98
69
0.04
EPS$
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(4.33%)
(4.34%)
—
16.33
EPS growth%
22.36
21.30
19.64
20.91
19.97
19.01
17.77
14.96
15.11
13.13
20.85
15.11
19.32
62
0.03
Bookvalue per sh$
0.09
0.09
0.10
0.10
0.10
0.11
0.12
0.14
0.14
0.14
0.03
5.46%
5.90%
—
0.06
FCF per share$
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(2.57%)
0.69%
—
0.05
Dividend per sh$
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.06
5.18%
3.64%
—
7.40
Div yield (avg)%
28.48
26.63
24.76
22.51
21.70
22.38
21.16
23.05
22.73
23.81
22.29
22.73
22.89
31
16.04
Payout ratio%
12.85
11.17
9.70
10.77
8.08
8.56
7.68
8.22
10.63
11.60
13.11
8.56
10.17
75
0.918
Shares (diluted)B
1.251
1.445
1.455
1.432
1.579
1.616
1.671
1.682
1.929
2.217
0.908
7.03%
5.83%
87
21.92
Buyback yield%
11.33
12.04
13.49
12.24
10.53
11.71
12.10
15.02
16.00
13.84
10.98
13.84
12.17
89
1.435
D/E ratiox
0.155
0.168
0.186
0.177
0.179
0.191
0.208
0.221
0.226
0.245
0.728
0.221
0.188
65
157.3
Enterprise value$M
93.06
87.89
80.99
72.58
66.52
63.45
54.57
52.74
44.70
39.25
94.68
(10.02%)
(9.29%)
8
138.6
LT debt$M
57.19
56.91
63.93
67.48
74.07
83.36
94.36
106.6
118.3
115.3
51.67
9.24%
6.42%
31
Revenue
$228.3M
(0.24%)
1.00×
Cost of revenue
$159.8M
(0.24%)
1.00×
Operating expenses
$50.37M
0.40%
1.07×
Goodwill & intangibles
19.58%