120.9
Revenue$M
315.0
322.9
323.7
320.8
319.5
313.7
313.1
311.9
307.3
129.4
146.6
(0.85%)
—
62
9.25
Revenue growth%
24.83
27.48
25.95
27.97
25.44
28.43
28.80
30.59
31.58
15.31
2.94
28.80
27.73
61
26.94
Gross margin%
8.85
8.48
6.95
4.41
2.33
3.59
6.22
8.86
10.46
20.04
29.97
6.22
6.58
56
19.04
Operating margin%
7.27
6.10
6.42
9.35
7.47
4.79
7.74
9.90
9.62
25.37
25.47
7.74
7.37
89
8.54
Net margin%
28.50
27.94
26.95
27.77
25.23
25.87
27.89
27.68
30.05
8.22
18.50
27.68
27.73
89
27.98
P/E ratio (avg)x
51.21
53.43
50.98
55.13
62.23
73.35
79.04
92.72
103.7
31.88
27.87
79.04
58.68
74
13.56
EV/EBITx
42.78
49.84
54.77
60.57
61.13
67.06
74.58
88.25
100.2
19.62
24.89
74.58
60.85
7
19.22
FCF yield (avg)%
24.40
25.89
27.20
24.52
22.63
23.16
22.46
25.05
25.94
9.07
2.49
23.16
24.46
63
27.49
FCF margin%
19.99
20.44
21.35
22.86
22.49
23.48
20.49
21.31
23.63
28.89
20.32
22.49
21.33
15
0.366
FCF / Net incomex
1.605
1.626
1.676
1.688
1.741
1.511
1.659
1.787
1.560
1.455
0.940
1.659
1.643
46
29.27
ROIC%
20.53
19.82
17.41
14.56
16.80
15.06
13.99
13.81
12.61
16.89
2.31
13.99
15.93
49
2.31
Return on equity%
27.92
30.56
32.80
30.76
28.08
30.04
28.55
30.08
33.00
3.62
27.90
30.04
30.06
42
10.39
Return on assets%
7.74
8.07
7.53
6.37
6.10
7.46
8.39
9.78
11.93
24.69
12.84
8.39
7.63
9
0.13
EPS$
0.69
0.65
0.69
0.61
0.67
0.71
0.63
0.59
0.51
0.14
0.16
(3.46%)
(3.44%)
—
13.71
EPS growth%
19.92
17.37
18.75
17.95
18.92
17.08
16.84
19.39
18.87
16.79
9.88
18.87
18.35
53
0.46
Bookvalue per sh$
0.55
0.64
0.73
0.75
0.82
0.93
0.89
1.00
0.99
0.87
0.53
5.68%
6.90%
—
0.44
FCF per share$
0.76
0.75
0.75
0.76
0.83
0.91
0.79
0.76
0.76
0.23
0.22
0.07%
0.43%
—
0.78
Dividend per sh$
0.91
1.06
1.24
1.44
1.57
1.65
1.62
1.89
2.14
0.48
0.49
8.27%
9.42%
—
5.91
Div yield (avg)%
22.92
20.76
21.34
21.12
22.29
19.90
22.83
25.80
27.40
15.99
16.19
22.83
21.82
44
29.11
Payout ratio%
5.63
3.72
4.52
4.12
3.37
5.31
4.11
5.34
5.97
7.39
16.75
5.31
4.92
14
146.5
Shares (diluted)M
256.2
290.4
311.5
314.3
344.2
367.9
396.3
439.8
478.1
141.1
142.1
8.75%
7.94%
54
8.25
Buyback yield%
3.26
5.33
5.97
7.74
9.71
10.85
10.57
10.18
8.75
28.86
20.55
10.18
8.24
58
1.140
D/E ratiox
0.786
0.791
0.689
0.623
0.643
0.569
0.509
0.551
0.545
1.790
1.345
0.551
0.633
36
96.07
Enterprise value$M
18.13
18.81
18.09
18.42
20.13
21.04
23.14
24.95
24.29
179.7
252.1
5.68%
2.10%
55
152.6
LT debt$M
85.17
94.23
101.3
109.5
130.3
153.8
180.3
194.3
211.3
194.5
53.74
14.06%
10.68%
72
Cost of revenue
$178.7M
(0.08%)
0.99×
Operating expenses
$70.05M
(0.19%)
0.98×
Spread over hurdle
77.34%