431.0
Revenue$M
605.4
614.4
604.6
605.0
605.1
616.6
622.8
612.5
621.4
620.4
469.8
0.50%
0.44%
39
16.82
Revenue growth%
15.05
12.51
10.93
10.13
10.44
8.67
7.63
6.52
6.34
8.41
8.56
7.63
9.40
38
19.20
Gross margin%
18.71
16.08
14.24
11.28
13.51
16.40
17.74
16.32
16.81
18.43
13.95
16.81
16.36
60
21.37
Operating margin%
15.10
13.58
15.37
17.38
16.47
17.18
16.58
15.75
13.66
13.67
6.08
15.75
15.56
19
5.56
Net margin%
29.75
28.54
29.31
31.47
33.70
30.90
29.51
27.51
28.10
29.76
18.41
29.51
29.63
69
13.75
P/E ratio (avg)x
13.90
13.35
14.60
14.80
15.80
17.26
18.19
19.72
22.21
24.60
37.72
19.72
16.53
34
18.97
EV/EBITx
13.75
12.89
11.84
12.33
13.52
13.04
14.26
14.66
14.31
14.29
28.25
14.29
13.64
13
16.42
FCF yield (avg)%
7.35
9.06
6.07
4.75
2.84
2.70
0.99
0.40
0.40
2.54
11.14
0.99
2.77
22
12.56
FCF margin%
18.76
19.50
18.36
19.56
21.12
20.93
18.33
19.80
19.17
21.12
17.18
19.80
19.53
62
1.231
FCF / Net incomex
0.771
0.872
0.993
0.964
0.917
1.016
1.185
1.273
1.460
1.621
0.784
1.273
1.004
38
6.48
ROIC%
33.34
31.45
29.95
28.38
29.89
30.22
30.30
31.03
32.92
31.78
17.38
31.03
30.66
82
5.15
Return on equity%
19.80
20.34
20.61
22.78
23.28
23.14
24.73
24.47
22.89
25.00
19.81
24.47
23.02
66
24.39
Return on assets%
1.47
2.40
0.40
0.66
1.90
1.51
2.94
5.53
3.16
4.30
5.23
3.16
2.15
9
4.26
EPS$
9.63
9.65
10.05
10.27
11.48
13.03
12.92
12.25
12.18
12.43
4.68
1.61%
2.38%
—
3.47
EPS growth%
23.27
20.47
18.91
21.42
19.09
19.58
19.77
21.15
22.10
20.18
4.69
20.18
20.33
44
14.43
Bookvalue per sh$
10.96
10.41
10.68
11.60
11.54
10.82
10.09
10.77
10.71
11.78
19.59
0.42%
0.71%
—
12.87
FCF per share$
11.90
13.51
14.25
13.76
15.30
17.08
18.84
17.95
19.60
20.99
4.16
6.53%
6.31%
—
17.97
Dividend per sh$
22.16
22.57
21.65
22.47
24.24
25.90
25.65
23.59
20.98
21.76
14.20
(2.13%)
(0.98%)
—
3.68
Div yield (avg)%
25.63
26.10
28.60
30.45
28.87
28.87
29.78
28.87
30.32
29.68
5.13
29.68
28.87
37
18.03
Payout ratio%
4.62
4.35
2.66
0.60
0.40
0.40
1.83
2.79
2.00
4.82
4.87
2.00
2.33
50
26.39
Shares (diluted)M
20.42
18.74
18.81
17.87
18.41
18.06
18.79
17.67
18.08
18.32
26.75
(0.09%)
(2.68%)
17
26.79
Buyback yield%
18.51
21.16
19.43
19.77
17.69
15.93
13.15
10.22
9.49
11.38
16.79
11.38
16.81
45
1.208
D/E ratiox
1.985
2.263
2.308
2.196
2.502
2.672
2.882
3.272
3.184
3.060
1.266
3.060
2.587
47
54.39
Enterprise value$M
446.4
434.7
390.7
409.4
401.3
349.5
304.9
284.3
291.2
294.9
296.0
(5.98%)
(5.11%)
94
285.6
LT debt$M
200.6
191.9
198.4
204.7
178.9
186.4
193.2
204.3
195.4
184.7
198.8
0.63%
(2.05%)
87
Revenue
$620.4M
0.44%
1.00×
Cost of revenue
$350.1M
0.16%
0.97×
Operating expenses
$130.0M
0.45%
1.00×
Goodwill & intangibles
15.48%