713.6
Revenue$M
744.2
741.8
729.0
749.2
752.1
746.3
743.4
752.2
756.2
773.2
748.1
0.56%
0.51%
45
27.85
Revenue growth%
6.91
8.09
5.67
5.66
6.22
7.14
6.62
9.53
12.11
13.14
12.33
9.53
7.02
12
21.89
Gross margin%
14.91
16.12
16.64
15.24
13.16
12.24
9.57
12.39
13.51
14.98
5.07
12.39
14.21
19
14.50
Operating margin%
3.37
1.85
4.82
5.57
5.32
3.78
2.66
3.44
1.36
0.40
12.42
2.66
3.40
11
2.08
Net margin%
17.30
15.17
17.93
17.56
20.21
19.72
17.40
15.07
17.85
16.69
25.60
17.40
17.48
59
36.55
P/E ratio (avg)x
48.58
51.33
48.20
54.95
57.61
58.33
66.52
74.59
71.43
65.99
22.82
66.52
57.97
36
37.46
EV/EBITx
30.57
35.81
34.19
34.87
33.70
32.92
37.44
40.53
47.49
55.65
20.07
40.53
35.34
60
5.50
FCF yield (avg)%
23.56
23.65
21.05
22.10
24.71
23.01
24.93
23.60
23.31
22.45
6.52
23.31
23.44
72
14.78
FCF margin%
27.90
25.96
24.40
25.71
28.20
25.56
26.25
25.44
27.57
28.45
14.47
26.25
26.11
38
1.331
FCF / Net incomex
1.644
1.796
1.952
2.166
2.251
2.061
2.361
2.704
3.066
3.089
0.194
2.704
2.208
5
27.14
ROIC%
7.96
8.25
8.72
11.23
13.17
10.88
12.88
13.19
10.22
10.77
26.18
10.88
10.83
92
13.18
Return on equity%
22.16
22.12
21.77
19.20
20.82
18.10
16.34
16.95
19.88
18.91
4.95
18.10
19.54
17
20.64
Return on assets%
24.23
22.06
22.16
25.00
27.32
28.54
31.51
31.80
32.25
31.73
15.91
31.73
27.93
14
0.74
EPS$
0.34
0.34
0.35
0.39
0.38
0.44
0.48
0.57
0.63
0.75
0.81
14.50%
7.83%
—
17.16
EPS growth%
26.46
28.13
30.16
32.80
35.25
37.56
40.35
38.72
38.32
39.68
28.13
38.72
36.41
26
0.63
Bookvalue per sh$
0.62
0.56
0.50
0.50
0.44
0.43
0.45
0.40
0.42
0.38
0.99
(3.08%)
(5.18%)
—
0.52
FCF per share$
0.48
0.46
0.44
0.46
0.44
0.47
0.50
0.50
0.49
0.50
0.73
2.32%
0.50%
—
0.50
Dividend per sh$
0.62
0.60
0.59
0.56
0.52
0.51
0.55
0.61
0.66
0.62
0.17
3.86%
(1.09%)
—
19.94
Div yield (avg)%
14.80
16.27
15.52
12.67
15.22
12.63
12.68
10.59
8.64
8.30
20.89
10.59
12.67
24
19.02
Payout ratio%
11.08
8.69
11.44
13.55
13.93
11.62
13.21
11.31
9.97
12.31
8.82
11.62
11.53
44
238.4
Shares (diluted)M
415.5
499.2
599.5
675.6
686.1
694.7
724.1
718.1
784.6
779.5
233.1
2.58%
8.32%
81
21.81
Buyback yield%
10.62
11.89
10.93
12.07
10.94
10.23
9.53
12.12
13.36
12.30
18.08
12.12
11.41
15
1.584
D/E ratiox
1.467
1.358
1.327
1.436
1.479
1.489
1.596
1.812
2.066
2.096
1.008
1.812
1.484
19
275.7
Enterprise value$M
447.0
479.7
462.0
444.0
430.9
420.9
356.9
306.0
278.5
258.4
800.5
(9.73%)
(4.97%)
66
780.0
LT debt$M
444.1
466.0
489.9
513.2
590.6
560.3
545.4
518.7
556.7
549.4
348.3
(1.44%)
3.33%
87
Revenue
$773.2M
0.51%
1.00×
Cost of revenue
$410.9M
0.21%
0.97×
Operating expenses
$136.1M
0.72%
1.02×
Cash and investments
18.93%
Goodwill & intangibles
18.68%
Spread over hurdle
(1.63%)