522.5
Revenue$M
839.4
844.8
848.2
838.0
834.7
839.8
826.4
814.5
806.5
808.7
553.6
(0.63%)
(0.34%)
67
27.47
Revenue growth%
16.49
14.85
17.21
20.19
20.68
23.59
24.80
23.62
22.79
23.45
22.90
23.59
21.74
17
26.93
Gross margin%
25.73
24.60
26.09
23.26
24.18
23.64
22.71
22.02
23.68
26.04
19.97
23.64
23.93
46
11.50
Operating margin%
11.53
10.33
8.53
9.13
8.74
7.36
4.94
2.85
1.77
3.11
16.99
3.11
7.94
76
23.47
Net margin%
13.05
13.21
13.14
14.30
13.54
11.15
9.94
9.52
6.69
7.54
17.50
9.52
12.10
33
20.76
P/E ratio (avg)x
7.761
7.677
8.401
8.084
7.151
7.756
7.304
7.953
8.285
8.487
19.92
7.953
7.857
24
26.43
EV/EBITx
12.99
13.43
13.66
13.49
14.12
14.88
14.34
15.42
16.74
17.31
18.43
15.42
14.23
53
9.36
FCF yield (avg)%
12.05
9.27
11.34
10.41
10.28
7.54
5.11
2.18
3.12
4.23
2.04
4.23
8.40
58
23.56
FCF margin%
2.58
3.03
1.01
0.40
1.85
2.79
1.72
2.45
2.74
0.54
22.47
2.45
2.15
9
0.757
FCF / Net incomex
2.535
2.943
3.247
3.735
3.743
4.057
3.971
4.586
5.121
5.030
1.214
4.586
3.857
90
18.39
ROIC%
2.31
0.40
0.40
0.40
1.76
0.40
0.40
0.40
2.89
5.63
22.94
0.40
0.40
19
24.91
Return on equity%
0.40
0.40
3.32
5.84
3.42
5.62
4.64
7.53
8.75
6.78
14.13
6.78
5.13
61
9.65
Return on assets%
21.24
21.81
24.73
25.65
24.50
26.97
26.52
27.42
30.04
28.80
10.97
27.42
26.08
41
1.05
EPS$
2.64
2.38
2.32
2.25
2.04
2.16
2.06
2.03
1.83
2.02
1.12
(0.20%)
(4.03%)
—
18.79
EPS growth%
23.94
23.50
21.81
21.60
22.90
23.28
21.13
23.40
22.53
20.48
20.34
22.53
22.71
61
2.14
Bookvalue per sh$
0.71
0.65
0.60
0.64
0.67
0.67
0.76
0.77
0.70
0.67
2.99
0.06%
(1.02%)
—
1.20
FCF per share$
2.02
1.86
1.71
1.60
1.57
1.62
1.70
1.62
1.55
1.68
1.00
1.38%
(1.91%)
—
0.98
Dividend per sh$
0.86
0.88
0.89
0.86
0.92
1.06
1.10
1.19
1.29
1.38
2.85
8.40%
6.10%
—
11.55
Div yield (avg)%
15.23
17.03
15.29
13.70
13.14
15.18
17.86
19.85
20.52
23.46
7.03
19.85
16.16
46
17.13
Payout ratio%
27.15
28.15
29.30
28.36
26.10
24.48
23.05
20.54
21.39
23.38
22.73
23.05
25.29
60
124.9
Shares (diluted)M
197.7
190.1
189.3
211.8
238.3
246.1
246.1
240.9
263.4
289.1
124.9
3.94%
5.05%
48
23.10
Buyback yield%
15.24
13.95
11.88
9.66
8.21
5.30
7.18
6.51
8.44
7.59
15.86
7.18
8.32
65
1.268
D/E ratiox
0.421
0.438
0.493
0.498
0.562
0.597
0.662
0.630
0.595
0.564
0.774
0.597
0.563
57
375.2
Enterprise value$M
70.69
77.74
89.52
93.56
108.6
123.5
128.4
126.7
118.9
126.9
675.1
3.15%
7.41%
64
478.1
LT debt$M
375.8
391.8
420.2
477.3
488.5
548.3
552.8
577.6
633.0
589.6
169.9
3.83%
5.28%
16
Revenue
$808.7M
(0.34%)
1.00×
Cost of revenue
$498.7M
(0.09%)
1.03×
Operating expenses
$190.2M
(0.92%)
0.94×
Goodwill & intangibles
16.79%
Spread over hurdle
57.74%