319.7
Revenue$M
554.1
570.4
583.1
584.0
588.6
603.4
609.1
613.5
620.9
619.0
345.7
1.01%
1.17%
49
25.41
Revenue growth%
22.54
21.17
18.70
21.48
24.42
24.55
26.48
28.11
30.26
28.05
9.73
28.05
24.48
58
6.49
Gross margin%
7.21
4.76
2.35
4.60
1.82
0.40
0.40
1.03
0.80
0.40
28.66
0.40
1.42
68
24.04
Operating margin%
20.79
20.39
20.26
21.47
18.50
20.02
22.74
22.03
24.01
21.03
2.44
22.03
20.91
62
2.16
Net margin%
1.19
0.79
0.49
0.60
0.40
0.40
0.40
2.45
3.30
5.71
5.74
2.45
0.69
44
34.94
P/E ratio (avg)x
25.95
23.95
24.55
26.61
26.22
24.12
25.51
23.11
25.31
25.33
37.79
25.31
25.32
45
25.29
EV/EBITx
28.59
26.03
26.07
23.74
23.72
22.77
19.60
18.30
18.77
19.31
19.22
19.31
23.24
43
21.55
FCF yield (avg)%
7.70
8.46
6.76
7.91
8.29
8.93
11.39
9.57
7.94
5.81
18.00
8.93
8.11
15
9.06
FCF margin%
15.62
16.56
18.14
15.81
16.17
15.68
17.13
18.17
15.26
13.15
11.58
15.68
15.99
68
0.379
FCF / Net incomex
1.292
1.356
1.156
1.000
0.871
0.761
0.804
0.780
0.675
0.706
0.243
0.761
0.837
49
10.64
ROIC%
20.34
17.75
17.91
17.15
15.71
15.29
16.12
14.09
16.38
16.13
11.73
16.12
16.25
54
13.22
Return on equity%
16.11
16.19
13.81
14.94
16.34
15.80
15.92
17.67
15.09
14.65
15.05
15.80
15.86
16
21.61
Return on assets%
13.62
11.71
12.14
9.69
9.53
7.16
9.20
10.50
9.90
8.44
29.69
9.20
9.79
29
6.23
EPS$
10.34
12.15
14.44
13.92
14.35
14.33
16.37
16.74
16.29
15.76
6.44
1.89%
3.98%
—
14.88
EPS growth%
15.88
14.54
17.01
16.58
18.36
17.72
15.13
17.57
16.94
15.35
9.54
16.94
16.76
91
7.66
Bookvalue per sh$
4.84
5.13
4.78
5.13
5.33
5.18
4.48
4.02
4.33
4.21
6.33
(4.60%)
(0.92%)
—
6.66
FCF per share$
8.33
9.83
10.52
11.46
11.19
12.36
14.14
14.31
14.02
15.62
5.93
6.90%
8.21%
—
5.96
Dividend per sh$
6.31
5.82
6.20
5.75
5.58
5.85
5.67
5.97
6.29
5.71
3.97
0.48%
(0.93%)
—
29.77
Div yield (avg)%
18.03
16.20
17.90
19.91
17.67
18.04
16.34
15.55
16.43
14.43
23.42
16.34
17.05
60
9.96
Payout ratio%
23.45
25.30
24.11
25.60
27.48
28.40
31.35
31.53
32.22
31.39
7.14
31.39
27.94
66
43.92
Shares (diluted)M
48.14
47.47
46.31
42.63
47.16
50.99
55.36
50.10
54.33
49.91
43.64
1.14%
(0.40%)
11
17.70
Buyback yield%
8.97
8.72
6.96
5.58
7.28
6.79
7.85
8.45
8.93
11.68
27.49
8.45
8.15
57
0.400
D/E ratiox
1.287
1.274
1.387
1.409
1.511
1.515
1.414
1.492
1.424
1.220
0.902
1.424
1.412
45
629.4
Enterprise value$M
563.2
562.1
617.9
569.1
561.0
520.9
489.8
553.5
590.6
593.1
298.2
1.12%
(0.46%)
89
0.289
LT debt$B
0.752
0.753
0.685
0.760
0.836
0.770
0.870
0.984
1.090
1.197
0.152
7.42%
6.05%
93
Revenue
$619.0M
1.17%
1.00×
Cost of revenue
$433.3M
1.17%
1.00×
Operating expenses
$108.5M
1.00%
0.98×
Goodwill & intangibles
17.84%
Spread over hurdle
12.25%