299.0
Revenue$M
352.3
385.9
411.9
440.8
471.9
515.9
563.5
611.3
657.7
710.4
332.3
8.52%
8.20%
32
13.34
Revenue growth%
15.38
17.45
17.29
19.82
17.47
14.87
13.72
11.76
10.55
10.99
13.34
11.76
15.13
67
7.49
Gross margin%
11.67
11.80
13.13
15.64
13.14
11.16
13.61
12.89
14.95
15.84
11.10
13.61
13.13
48
3.29
Operating margin%
12.15
10.07
11.43
10.17
7.65
5.33
2.61
3.10
4.34
3.76
12.68
3.76
6.49
69
19.22
Net margin%
18.90
21.77
20.76
20.06
17.09
15.57
14.75
13.53
11.25
9.77
19.07
13.53
16.33
76
23.63
P/E ratio (avg)x
32.93
35.70
34.20
35.66
38.12
43.41
49.49
53.29
52.28
55.37
9.176
52.28
40.76
67
35.21
EV/EBITx
34.99
35.69
32.12
33.83
37.26
35.90
39.63
35.87
40.32
44.61
34.66
39.63
35.88
76
19.66
FCF yield (avg)%
14.33
16.34
14.37
14.25
12.30
14.99
14.20
15.27
14.77
13.35
10.99
14.77
14.35
21
26.16
FCF margin%
5.69
3.38
4.04
5.23
5.35
3.66
2.62
4.84
6.07
6.53
9.39
4.84
5.04
19
0.858
FCF / Net incomex
1.515
1.459
1.402
1.372
1.427
1.410
1.371
1.496
1.681
1.619
0.899
1.496
1.443
81
22.51
ROIC%
10.68
11.28
14.17
16.51
18.73
16.90
14.23
13.40
10.86
8.08
15.00
13.40
13.78
71
15.51
Return on equity%
12.80
15.28
12.99
13.83
16.41
14.13
15.00
17.47
15.19
14.76
22.86
15.00
14.88
86
11.30
Return on assets%
21.06
23.49
22.57
21.93
24.46
25.94
27.53
26.73
23.77
26.25
29.32
26.25
24.12
16
2.42
EPS$
8.33
8.02
8.34
9.21
8.87
9.79
11.49
13.65
15.35
15.51
2.61
11.81%
6.82%
—
3.45
EPS growth%
16.18
14.91
14.10
12.85
13.23
13.89
16.16
14.76
12.70
12.56
14.73
13.89
13.99
64
6.47
Bookvalue per sh$
2.20
2.37
2.22
2.06
2.04
2.17
2.14
2.21
2.07
2.26
5.80
2.10%
0.94%
—
5.75
FCF per share$
2.24
2.39
2.44
2.21
2.02
2.20
2.15
2.30
2.45
2.68
4.39
5.82%
2.21%
—
4.53
Dividend per sh$
5.29
5.08
5.18
5.11
5.21
5.00
5.20
4.53
4.96
4.55
1.84
(2.70%)
(1.09%)
—
20.10
Div yield (avg)%
8.96
6.64
9.53
9.70
7.08
9.25
8.83
11.51
13.03
14.11
16.12
11.51
9.39
63
15.95
Payout ratio%
17.88
19.20
19.34
17.50
18.40
19.04
17.04
19.29
17.87
15.53
13.46
17.87
18.14
54
59.54
Shares (diluted)M
72.84
77.26
85.11
94.80
102.4
110.3
103.3
111.3
126.0
125.6
58.53
4.16%
6.51%
24
7.31
Buyback yield%
8.54
10.96
13.67
13.83
11.98
10.79
13.08
10.72
13.52
12.24
25.51
12.24
12.11
93
1.002
D/E ratiox
1.282
1.337
1.192
1.277
1.405
1.492
1.558
1.401
1.237
1.228
1.277
1.401
1.309
67
0.438
Enterprise value$B
0.873
0.869
0.878
0.973
1.048
0.992
0.962
1.084
1.235
1.274
0.473
3.99%
3.51%
65
468.1
LT debt$M
378.1
400.6
438.4
473.5
446.0
406.1
431.1
474.1
483.6
523.0
245.9
3.24%
2.87%
37
Revenue
$710.4M
8.20%
1.00×
Cost of revenue
$427.8M
8.46%
1.02×
Operating expenses
$152.4M
7.81%
0.96×
Spread over hurdle
52.78%