496.7
Revenue$M
597.2
587.2
588.8
605.0
601.4
597.9
610.8
612.8
611.5
616.6
512.8
0.50%
0.29%
48
24.09
Revenue growth%
19.80
20.98
22.06
22.47
21.08
23.89
25.58
23.39
21.83
21.02
19.06
23.39
21.94
48
6.73
Gross margin%
24.40
25.26
28.06
25.99
27.57
28.43
29.60
27.00
27.64
29.17
10.68
28.43
27.60
55
13.67
Operating margin%
11.58
11.81
9.08
7.19
7.58
9.96
10.08
12.49
12.85
11.49
8.33
11.49
10.79
56
24.25
Net margin%
10.94
11.94
13.99
11.28
9.40
8.39
8.83
10.12
7.90
10.35
12.41
8.83
10.23
67
22.85
P/E ratio (avg)x
25.48
27.98
26.44
27.19
28.14
27.09
28.85
31.15
29.06
29.47
8.624
29.06
28.06
64
8.228
EV/EBITx
11.98
13.09
12.79
14.38
15.48
17.85
17.24
18.69
20.48
23.34
29.49
18.69
16.36
46
27.36
FCF yield (avg)%
21.15
20.77
22.25
23.97
26.09
25.97
28.96
30.33
31.47
33.06
6.38
30.33
26.03
58
12.32
FCF margin%
4.41
5.27
7.56
7.85
9.41
10.76
11.52
14.10
16.35
14.61
7.47
14.10
10.09
55
1.507
FCF / Net incomex
0.169
0.155
0.157
0.145
0.147
0.156
0.154
0.150
0.133
0.133
0.286
0.150
0.152
49
23.40
ROIC%
18.04
15.70
17.63
17.33
17.82
18.24
20.56
22.42
21.30
19.84
15.91
20.56
18.14
34
4.65
Return on equity%
0.48
2.60
5.07
7.15
9.60
9.88
8.93
6.68
3.95
4.07
10.92
6.68
5.88
74
19.61
Return on assets%
31.92
31.42
34.00
33.04
33.53
31.43
31.85
30.28
28.38
30.87
23.74
30.87
31.64
76
0.35
EPS$
0.99
0.99
1.09
1.01
0.96
1.05
1.00
0.94
0.95
1.02
0.37
1.25%
1.31%
—
19.16
EPS growth%
28.90
26.48
24.35
21.44
23.03
24.53
23.37
21.48
24.13
24.88
29.60
24.13
24.24
78
0.16
Bookvalue per sh$
0.28
0.30
0.32
0.28
0.27
0.30
0.29
0.28
0.28
0.29
0.15
1.28%
0.82%
—
0.86
FCF per share$
1.33
1.47
1.49
1.75
1.82
1.98
2.35
2.68
3.12
3.59
0.78
14.56%
12.39%
—
0.17
Dividend per sh$
1.27
1.49
1.50
1.50
1.47
1.54
1.73
1.93
2.10
2.09
0.60
7.23%
5.33%
—
14.06
Div yield (avg)%
27.21
28.30
30.16
30.24
29.16
26.98
29.82
28.01
27.65
27.53
10.92
27.65
28.15
52
8.70
Payout ratio%
9.74
7.22
9.87
12.85
15.59
15.13
12.66
11.31
13.18
12.68
14.70
12.68
12.67
54
297.2
Shares (diluted)M
303.4
332.0
330.6
363.8
330.2
345.9
366.5
339.4
309.3
303.2
312.6
(1.69%)
(0.40%)
45
18.59
Buyback yield%
30.80
32.42
33.61
31.85
32.33
31.40
29.36
30.29
32.32
32.04
29.78
31.40
31.94
35
0.860
D/E ratiox
1.381
1.448
1.651
1.769
1.973
1.864
2.123
2.260
2.552
2.432
0.464
2.260
1.919
43
632.2
Enterprise value$M
196.5
215.9
244.4
257.2
277.9
295.2
313.9
326.2
341.4
402.5
223.5
7.69%
8.17%
89
0.759
LT debt$B
0.808
0.878
0.935
1.000
1.140
1.160
1.088
1.088
1.150
1.127
0.656
(0.23%)
3.73%
41
Revenue
$616.6M
0.29%
1.00×
Cost of revenue
$431.6M
0.29%
1.00×
Operating expenses
$107.4M
0.27%
1.00×
Spread over hurdle
(5.42%)