449.0
Revenue$M
648.5
685.7
711.8
726.3
744.6
765.5
787.6
831.2
848.6
870.9
472.7
3.18%
3.23%
44
10.02
Revenue growth%
18.67
19.80
20.93
20.53
18.02
16.46
18.34
19.42
17.23
18.58
25.93
18.34
18.62
21
24.93
Gross margin%
20.18
17.33
17.33
14.80
12.62
10.12
9.89
12.70
11.29
8.98
6.12
10.12
12.66
60
8.18
Operating margin%
28.92
28.36
25.99
24.13
24.03
21.42
23.28
25.80
28.39
29.08
23.09
25.80
25.90
92
22.97
Net margin%
18.46
20.90
18.27
19.14
21.90
22.69
24.44
27.24
25.96
25.17
10.45
25.17
22.30
31
23.83
P/E ratio (avg)x
7.515
8.453
9.702
10.95
11.62
10.89
10.48
11.36
11.90
13.68
28.38
11.36
10.92
15
32.94
EV/EBITx
25.69
23.06
20.74
23.46
21.37
20.18
18.46
18.16
20.39
21.48
29.97
20.18
21.06
92
7.51
FCF yield (avg)%
22.55
21.41
18.86
17.93
15.18
16.82
16.47
19.06
17.26
19.32
19.34
17.26
18.39
15
25.20
FCF margin%
5.56
6.49
6.49
6.80
9.75
11.02
9.33
7.32
6.60
4.47
21.75
7.32
6.70
91
1.116
FCF / Net incomex
0.914
1.063
1.091
1.159
1.314
1.302
1.369
1.463
1.437
1.353
1.733
1.369
1.308
71
26.97
ROIC%
20.40
18.41
15.60
13.82
11.81
12.77
12.91
15.47
15.84
17.76
4.44
15.47
15.54
6
12.52
Return on equity%
27.59
27.10
28.66
25.96
27.55
26.12
23.29
21.47
23.13
23.15
26.74
23.15
26.04
21
2.70
Return on assets%
10.01
8.56
11.24
14.06
13.42
11.09
12.84
13.52
11.64
14.11
20.20
12.84
12.24
89
6.38
EPS$
1.67
1.68
1.74
1.69
1.94
2.27
2.53
2.58
3.04
3.03
6.87
9.38%
6.87%
—
9.02
EPS growth%
2.23
0.73
0.40
3.22
3.84
6.39
7.41
6.27
5.38
4.80
9.78
6.27
4.32
50
1.74
Bookvalue per sh$
1.74
1.79
1.67
1.84
1.72
1.84
1.74
1.67
1.84
1.73
1.18
0.04%
(1.20%)
—
3.08
FCF per share$
8.71
8.37
9.41
9.23
9.25
9.63
9.78
9.27
8.79
8.72
6.23
(1.18%)
1.03%
—
1.82
Dividend per sh$
6.18
6.58
5.96
5.21
5.26
5.51
5.16
4.73
4.49
3.84
4.46
(6.07%)
(5.24%)
—
13.91
Div yield (avg)%
13.39
12.14
12.95
13.60
15.63
16.98
15.29
17.80
20.03
21.52
27.70
17.80
15.46
81
9.36
Payout ratio%
22.36
21.53
24.00
26.86
24.69
24.10
25.52
26.30
25.60
28.34
11.09
25.60
25.11
90
64.78
Shares (diluted)M
58.02
61.81
70.21
77.09
84.15
91.64
101.4
114.0
104.2
99.45
66.14
3.40%
5.79%
44
13.24
Buyback yield%
19.78
22.12
23.59
22.84
20.18
22.09
20.57
19.17
19.44
17.65
10.08
19.44
20.37
56
0.893
D/E ratiox
0.292
0.307
0.300
0.324
0.298
0.271
0.243
0.256
0.236
0.220
0.551
0.243
0.281
69
0.308
Enterprise value$B
0.880
0.845
0.814
0.855
0.810
0.903
0.940
0.939
1.033
1.194
0.039
8.08%
4.57%
41
63.10
LT debt$M
367.5
358.7
365.4
382.5
346.1
364.6
360.9
339.9
327.6
362.9
105.5
0.95%
(1.38%)
82
Revenue
$870.9M
3.23%
1.00×
Cost of revenue
$520.9M
3.08%
0.99×
Operating expenses
$160.3M
3.57%
1.03×
Cash and investments
15.40%
Spread over hurdle
12.86%