61.54
Revenue$M
508.1
525.5
535.7
552.3
562.4
562.2
577.6
597.7
620.9
642.6
68.89
2.70%
2.45%
23
25.07
Revenue growth%
1.17
0.40
0.40
0.40
2.10
2.32
4.53
5.80
4.90
2.35
27.16
4.53
2.21
9
11.90
Gross margin%
7.51
6.31
8.16
5.17
7.74
5.59
3.99
5.36
6.30
5.62
21.44
5.59
5.96
35
26.86
Operating margin%
9.19
9.00
6.66
3.91
2.33
4.76
5.58
7.52
8.51
9.76
26.63
7.52
7.09
37
14.36
Net margin%
5.65
4.58
4.75
4.78
5.76
6.75
4.25
2.91
3.22
5.70
23.75
4.25
4.77
56
20.56
P/E ratio (avg)x
30.71
32.74
38.01
44.36
43.18
42.24
48.76
53.59
57.13
58.05
11.73
53.59
43.77
11
36.17
EV/EBITx
28.55
29.33
30.49
33.39
32.03
35.77
40.21
46.10
42.61
40.65
21.03
40.65
34.58
91
15.85
FCF yield (avg)%
12.88
12.42
9.73
10.40
12.60
12.17
10.48
9.07
7.03
7.93
15.54
9.07
10.44
34
15.38
FCF margin%
18.34
20.28
23.22
20.43
23.27
21.08
21.18
21.47
19.50
16.68
28.03
21.08
20.76
55
1.341
FCF / Net incomex
1.833
2.071
2.369
2.657
2.847
2.773
2.727
3.008
2.818
2.688
1.299
2.773
2.707
76
29.93
ROIC%
13.43
14.86
16.70
15.85
14.41
15.90
17.71
19.30
17.10
19.10
24.34
17.71
16.30
92
29.79
Return on equity%
25.27
24.28
24.24
26.78
26.19
26.60
24.01
23.95
26.55
26.07
27.59
26.07
25.67
49
3.21
Return on assets%
24.52
23.28
25.16
27.20
24.50
21.68
22.41
23.83
23.91
23.92
6.83
23.83
23.92
19
0.43
EPS$
0.38
0.43
0.50
0.53
0.49
0.49
0.53
0.51
0.50
0.49
0.44
(0.36%)
3.08%
—
16.39
EPS growth%
29.28
27.43
27.53
28.88
29.51
32.27
34.55
36.90
34.12
33.90
20.68
34.12
30.89
41
0.34
Bookvalue per sh$
0.67
0.70
0.71
0.68
0.65
0.66
0.68
0.79
0.74
0.82
0.41
4.99%
2.43%
—
0.18
FCF per share$
0.53
0.58
0.58
0.62
0.66
0.72
0.75
0.76
0.87
0.83
0.75
4.71%
5.33%
—
0.46
Dividend per sh$
1.29
1.32
1.47
1.43
1.43
1.66
1.96
2.11
2.39
2.62
1.24
12.90%
7.80%
—
26.50
Div yield (avg)%
21.85
22.87
23.34
22.05
21.91
19.81
20.85
22.74
23.22
23.40
10.66
22.74
22.39
57
16.55
Payout ratio%
27.20
24.98
27.82
26.33
26.55
24.70
26.58
28.02
27.68
25.49
20.15
26.58
26.56
68
386.9
Shares (diluted)M
463.7
426.3
431.1
403.6
424.3
462.5
464.5
489.1
520.0
493.9
380.8
3.09%
0.84%
93
19.20
Buyback yield%
12.68
15.40
14.38
15.24
14.51
15.04
13.46
12.27
12.35
12.46
6.51
12.46
13.92
57
1.583
D/E ratiox
0.407
0.466
0.477
0.540
0.591
0.604
0.659
0.729
0.772
0.729
1.287
0.729
0.598
50
0.197
Enterprise value$B
0.944
0.979
1.077
1.067
1.099
1.302
1.521
1.736
1.871
2.192
0.327
14.81%
9.16%
93
523.6
LT debt$M
290.2
300.9
317.7
360.0
403.8
484.9
478.2
509.9
562.0
656.1
245.2
10.19%
10.28%
22
Revenue
$642.6M
2.45%
1.00×
Cost of revenue
$396.5M
2.41%
1.00×
Operating expenses
$138.7M
2.43%
1.00×
Spread over hurdle
(2.27%)