83.01
Revenue$M
674.2
701.4
730.6
761.1
793.0
808.2
816.4
851.1
886.6
923.8
85.40
3.10%
3.36%
7
28.17
Revenue growth%
3.36
2.06
0.40
0.82
0.40
0.40
0.40
0.40
0.40
0.40
21.20
0.40
0.40
29
24.01
Gross margin%
18.98
18.02
17.20
19.14
18.98
18.79
18.89
18.92
16.22
18.75
22.35
18.79
18.84
76
6.41
Operating margin%
26.76
28.58
28.32
27.71
29.43
30.22
30.54
29.22
28.48
27.56
15.96
29.22
28.53
46
4.96
Net margin%
17.05
15.85
14.18
11.23
13.99
14.57
17.45
17.79
16.05
14.44
21.19
16.05
15.21
81
28.99
P/E ratio (avg)x
48.29
52.08
61.28
62.12
60.73
68.17
76.16
89.66
91.58
97.64
8.707
89.66
65.14
53
10.58
EV/EBITx
19.25
20.87
21.22
20.86
22.37
23.23
24.29
26.91
30.63
35.74
19.38
26.91
22.80
28
20.79
FCF yield (avg)%
15.08
17.06
19.81
18.62
16.08
17.77
18.61
19.49
19.96
17.49
25.76
18.61
18.19
93
3.01
FCF margin%
7.33
6.70
8.20
8.63
10.84
9.40
9.64
7.08
5.83
3.78
22.05
7.08
7.76
82
1.228
FCF / Net incomex
0.624
0.683
0.667
0.646
0.586
0.531
0.551
0.513
0.545
0.555
0.570
0.545
0.571
40
11.57
ROIC%
15.07
14.20
16.95
14.08
12.89
14.33
16.44
13.50
11.54
10.97
17.33
13.50
14.14
14
6.59
Return on equity%
1.07
0.73
0.40
0.66
0.73
0.40
0.40
2.84
5.70
3.89
13.86
2.84
0.73
25
5.73
Return on assets%
7.67
6.33
4.77
7.43
8.10
10.76
12.63
13.09
11.40
10.77
17.29
11.40
9.43
29
10.73
EPS$
9.21
8.68
8.68
8.35
8.67
8.71
7.93
6.77
6.26
5.78
11.28
(7.81%)
(5.04%)
—
26.70
EPS growth%
13.21
10.44
11.06
14.01
12.38
12.94
14.38
15.59
15.98
13.88
17.58
14.38
13.55
6
24.66
Bookvalue per sh$
26.93
30.23
30.24
30.45
33.37
37.28
36.21
40.86
47.32
50.48
22.42
8.63%
7.14%
—
5.68
FCF per share$
25.25
25.85
29.39
33.02
37.35
34.68
36.36
38.59
35.68
36.46
24.47
(0.48%)
5.09%
—
10.41
Dividend per sh$
9.59
10.15
9.76
10.51
9.64
11.05
11.19
11.14
12.41
13.99
18.64
7.73%
4.76%
—
25.48
Div yield (avg)%
19.04
18.12
16.04
14.16
16.31
15.82
17.26
15.15
16.21
13.49
7.85
15.82
16.13
46
8.73
Payout ratio%
27.46
26.09
24.44
25.72
27.78
29.70
30.32
30.28
27.55
29.75
22.58
29.75
27.67
43
28.39
Shares (diluted)M
43.64
52.67
52.45
51.89
62.47
64.36
77.30
78.99
77.10
83.63
27.46
6.01%
7.11%
77
3.85
Buyback yield%
17.26
14.97
16.87
18.28
18.34
20.07
20.90
18.90
19.95
21.53
9.87
20.07
18.62
80
0.568
D/E ratiox
0.164
0.154
0.175
0.171
0.190
0.217
0.232
0.252
0.270
0.317
1.358
0.252
0.204
9
368.3
Enterprise value$M
418.7
393.5
353.0
341.4
296.9
281.8
245.5
254.0
235.7
251.0
458.0
(3.31%)
(5.21%)
93
714.3
LT debt$M
350.6
315.9
312.3
340.0
316.0
339.3
360.9
314.4
316.6
276.0
127.1
(2.67%)
(2.43%)
71
Revenue
$923.8M
3.36%
1.00×
Cost of revenue
$545.1M
3.55%
1.02×
Operating expenses
$191.6M
2.79%
0.95×
Goodwill & intangibles
18.59%
Spread over hurdle
(1.50%)