491.7
Revenue$M
370.0
386.6
399.9
423.2
433.9
460.5
469.5
477.9
505.6
528.3
549.9
3.62%
4.04%
31
19.19
Revenue growth%
26.62
23.71
26.15
26.50
23.92
22.85
25.48
23.59
26.42
23.15
16.49
23.92
25.46
29
8.72
Gross margin%
23.10
22.89
23.99
26.41
28.31
30.50
32.95
34.72
35.28
23.84
8.80
32.95
27.36
95
22.54
Operating margin%
13.91
13.74
14.45
12.81
15.28
12.60
13.38
12.13
11.62
2.07
3.52
12.60
13.09
42
15.39
Net margin%
16.97
14.61
14.24
11.39
9.71
9.19
9.81
11.60
10.33
7.70
9.78
9.81
11.50
56
25.80
P/E ratio (avg)x
16.18
15.56
17.12
18.58
19.47
19.85
20.67
22.46
25.29
15.64
35.83
20.67
19.02
34
15.11
EV/EBITx
44.67
50.38
58.89
65.94
75.78
78.26
75.01
69.98
68.51
25.49
31.39
75.01
67.23
69
12.83
FCF yield (avg)%
22.48
21.47
24.06
24.07
21.24
19.03
16.10
18.99
16.34
28.31
17.73
18.99
20.66
28
3.54
FCF margin%
11.83
9.77
8.58
10.10
9.26
8.82
9.65
6.94
9.01
13.58
2.24
9.01
9.46
95
1.525
FCF / Net incomex
0.732
0.732
0.751
0.663
0.668
0.593
0.578
0.584
0.546
1.710
1.062
0.584
0.665
73
23.67
ROIC%
33.37
35.24
32.64
32.35
33.87
35.46
33.36
31.63
30.78
8.21
29.20
33.36
33.00
70
23.76
Return on equity%
21.56
21.59
21.52
21.91
19.66
17.09
17.79
19.21
17.70
2.69
14.71
17.79
20.59
20
20.73
Return on assets%
24.67
24.39
25.23
27.68
29.69
30.42
27.81
30.71
30.37
2.61
8.97
30.37
27.75
43
2.40
EPS$
6.40
5.95
5.40
5.04
4.79
4.98
4.63
4.02
3.62
2.48
2.50
(6.43%)
(5.91%)
—
25.31
EPS growth%
15.32
14.69
14.95
16.79
14.90
12.43
11.11
12.87
11.25
22.22
27.32
12.43
14.26
93
4.61
Bookvalue per sh$
8.20
8.03
7.34
8.17
8.02
8.11
8.96
10.06
11.17
1.48
4.95
6.44%
2.79%
—
3.45
FCF per share$
8.69
9.81
9.55
10.00
9.17
9.45
9.09
9.28
10.25
2.25
7.65
0.51%
1.02%
—
1.32
Dividend per sh$
7.35
7.80
7.90
7.59
7.13
6.95
7.27
7.72
8.38
5.69
2.75
2.01%
1.13%
—
5.05
Div yield (avg)%
42.94
43.24
41.42
39.15
37.21
38.86
35.94
34.35
34.58
19.11
2.59
35.94
39.01
8
10.78
Payout ratio%
14.31
15.63
18.44
17.18
19.81
19.50
20.50
19.03
18.43
21.92
27.84
19.50
18.43
88
43.55
Shares (diluted)M
70.97
67.38
69.42
73.05
73.09
85.17
84.08
90.48
100.7
43.54
43.89
6.63%
5.54%
60
12.34
Buyback yield%
8.97
7.06
4.97
3.33
0.93
1.60
0.40
1.25
2.67
20.97
18.88
1.25
3.00
85
1.101
D/E ratiox
0.330
0.359
0.361
0.404
0.426
0.427
0.427
0.417
0.433
0.161
1.626
0.427
0.411
59
0.208
Enterprise value$B
0.523
0.561
0.597
0.726
0.849
0.929
1.133
1.241
1.324
0.316
0.147
12.79%
11.57%
38
427.0
LT debt$M
321.2
322.1
351.0
353.0
397.6
406.3
412.2
406.2
431.3
415.7
252.2
4.09%
3.36%
23
Revenue
$505.6M
4.04%
1.00×
Cost of revenue
$353.9M
4.04%
1.00×
Operating expenses
$77.35M
3.45%
0.94×
Cash and investments
14.62%
Spread over hurdle
(1.38%)