397.1
Revenue$M
254.0
262.3
268.0
279.6
292.5
300.5
305.9
325.4
332.8
348.0
426.5
3.54%
3.65%
75
27.50
Revenue growth%
18.62
17.40
17.12
14.89
16.44
17.70
17.90
18.13
17.87
18.19
21.35
17.90
17.78
45
27.98
Gross margin%
17.13
16.16
15.50
15.72
14.45
13.32
13.32
13.49
12.12
13.01
25.06
13.32
13.97
38
15.69
Operating margin%
25.10
24.32
24.23
25.47
24.87
23.98
21.59
23.94
22.71
23.85
18.24
23.85
24.10
28
11.96
Net margin%
20.87
18.65
15.72
17.53
15.47
13.16
12.14
13.81
16.80
15.42
24.73
13.81
15.59
91
16.42
P/E ratio (avg)x
11.62
11.98
12.60
12.17
12.56
14.42
16.66
16.14
16.90
17.06
28.57
16.66
13.51
29
32.30
EV/EBITx
39.05
39.55
40.19
40.49
36.58
36.58
36.90
35.97
38.69
40.36
33.75
36.90
38.87
16
2.70
FCF yield (avg)%
28.20
25.89
25.51
26.66
25.31
25.47
23.93
26.60
25.03
27.96
7.81
25.47
25.70
54
5.72
FCF margin%
11.98
13.21
13.75
14.24
15.61
13.39
12.59
12.50
9.58
6.70
14.94
12.50
12.90
83
0.412
FCF / Net incomex
1.461
1.637
1.778
1.954
2.304
2.573
2.777
2.965
3.196
3.205
1.055
2.965
2.438
36
13.83
ROIC%
30.67
30.66
30.84
31.89
28.91
28.44
31.30
33.81
33.86
36.56
21.32
33.81
31.07
39
10.00
Return on equity%
22.78
23.40
21.37
18.93
16.67
19.14
18.00
19.29
17.02
14.18
4.04
18.00
19.04
18
25.96
Return on assets%
20.36
19.36
17.35
18.47
19.03
18.22
18.28
19.20
19.92
20.08
5.67
19.20
19.11
89
2.78
EPS$
3.17
3.43
3.32
3.37
2.97
2.74
2.70
2.51
2.66
2.72
2.84
(1.75%)
(1.35%)
—
19.51
EPS growth%
25.39
23.38
22.11
24.87
27.87
30.77
29.39
31.44
28.85
26.03
9.25
29.39
26.95
77
2.56
Bookvalue per sh$
2.62
2.42
2.43
2.43
2.58
2.28
2.19
2.29
2.33
2.59
3.25
0.06%
(0.90%)
—
0.57
FCF per share$
2.05
1.87
2.02
1.82
1.91
2.03
2.00
1.84
1.67
1.55
2.24
(4.07%)
(3.02%)
—
1.55
Dividend per sh$
1.81
2.10
1.99
2.26
2.26
2.38
2.31
2.21
2.38
2.38
0.85
1.05%
3.61%
—
20.65
Div yield (avg)%
10.16
12.89
11.93
11.65
11.57
12.51
12.27
12.13
10.93
11.80
26.33
12.13
11.86
32
10.15
Payout ratio%
28.08
29.56
30.97
32.60
34.78
35.72
34.04
31.04
29.90
31.79
22.92
31.79
31.42
22
110.7
Shares (diluted)M
89.28
80.74
82.47
81.98
78.61
81.73
84.40
73.34
71.77
70.27
106.9
(2.22%)
(2.39%)
92
16.89
Buyback yield%
7.65
6.45
5.11
5.51
4.21
2.65
1.08
2.76
0.40
0.79
27.58
1.08
3.49
77
0.568
D/E ratiox
1.260
1.194
1.166
1.252
1.135
1.206
1.228
1.325
1.274
1.115
1.563
1.228
1.217
39
362.1
Enterprise value$M
313.0
353.0
337.0
312.0
293.5
278.1
306.9
351.9
349.0
365.2
328.3
4.47%
2.79%
61
0.415
LT debt$B
0.674
0.680
0.663
0.754
0.883
0.999
1.099
1.042
1.084
1.039
0.299
3.30%
4.80%
93
Revenue
$348.0M
3.65%
1.00×
Cost of revenue
$230.1M
3.68%
1.00×
Operating expenses
$83.06M
3.39%
0.98×
Goodwill & intangibles
19.56%
Spread over hurdle
(6.12%)