493.3
Revenue$M
460.2
490.9
521.7
542.2
571.4
602.4
622.4
657.0
692.7
715.2
540.2
4.59%
5.06%
34
15.76
Revenue growth%
14.70
12.48
14.96
14.54
15.24
17.53
16.58
16.58
15.59
17.56
2.59
16.58
15.42
78
29.51
Gross margin%
30.91
32.75
33.27
35.60
35.56
35.07
34.21
37.12
37.22
35.18
8.29
35.18
35.12
31
15.21
Operating margin%
30.57
32.69
35.56
34.15
32.70
33.38
36.18
34.94
33.81
31.67
16.08
33.81
33.60
8
3.65
Net margin%
25.81
28.39
28.40
28.62
28.40
26.04
27.83
29.43
30.75
32.03
14.40
29.43
28.40
62
25.39
P/E ratio (avg)x
17.47
16.05
16.38
17.60
16.79
17.08
16.36
15.48
13.54
13.85
6.745
15.48
16.37
49
8.081
EV/EBITx
44.23
43.08
45.66
42.84
41.85
47.62
54.67
60.24
60.92
56.48
11.82
56.48
46.64
33
12.46
FCF yield (avg)%
27.38
29.35
28.47
25.81
26.89
24.25
26.53
28.66
31.39
31.48
13.11
28.66
27.92
10
9.21
FCF margin%
12.54
10.94
10.04
7.39
6.21
4.82
2.73
0.40
2.01
3.09
9.67
2.73
5.52
91
1.571
FCF / Net incomex
0.293
0.292
0.299
0.269
0.283
0.306
0.288
0.279
0.260
0.236
0.618
0.279
0.286
11
27.18
ROIC%
12.76
10.65
9.36
11.56
10.50
13.48
16.32
15.48
14.31
12.21
24.34
14.31
12.49
52
27.50
Return on equity%
17.51
20.46
23.29
24.42
21.91
22.51
20.54
21.72
19.28
17.83
8.09
20.54
21.13
49
22.38
Return on assets%
12.88
12.81
10.48
10.91
9.99
7.30
4.90
5.18
6.73
8.68
25.61
6.73
9.34
92
4.77
EPS$
22.72
24.74
24.97
23.77
24.13
25.17
26.64
25.35
25.93
28.15
5.15
3.13%
3.65%
—
8.05
EPS growth%
6.72
5.27
4.39
4.65
5.26
6.04
8.49
11.35
11.79
12.59
26.03
11.35
6.38
13
9.90
Bookvalue per sh$
10.37
10.54
10.39
12.08
13.24
14.90
15.17
14.73
17.17
17.23
5.33
5.40%
6.68%
—
7.49
FCF per share$
3.33
3.12
3.30
3.14
2.80
2.64
2.26
2.30
2.07
1.84
10.70
(8.03%)
(7.29%)
—
14.59
Dividend per sh$
7.31
8.16
7.79
7.88
8.22
7.85
7.55
8.45
9.41
10.59
7.17
5.19%
4.44%
—
10.48
Div yield (avg)%
11.27
9.47
8.76
8.63
6.45
6.07
6.45
5.81
6.37
4.00
25.07
6.07
6.45
23
14.65
Payout ratio%
2.95
3.53
2.00
0.40
0.40
0.40
1.91
2.68
2.05
0.40
17.22
1.91
1.96
13
47.38
Shares (diluted)M
52.34
55.34
59.92
59.40
68.11
75.43
81.68
91.75
106.9
120.8
47.84
12.15%
8.89%
25
25.55
Buyback yield%
11.47
10.62
13.00
12.36
12.37
13.70
13.18
12.23
11.76
12.63
12.52
12.63
12.36
22
0.823
D/E ratiox
1.064
1.039
1.212
1.359
1.512
1.649
1.699
1.601
1.501
1.625
0.161
1.625
1.507
18
603.6
Enterprise value$M
750.0
814.9
777.9
730.9
652.1
598.6
592.9
625.6
572.2
603.1
147.3
(1.55%)
(2.62%)
67
466.9
LT debt$M
914.7
796.6
727.2
784.2
692.6
733.2
701.1
743.3
798.9
802.0
246.0
2.98%
(1.11%)
14
Revenue
$715.2M
5.06%
1.00×
Cost of revenue
$328.6M
4.90%
0.98×
Operating expenses
$157.8M
4.70%
0.97×
Goodwill & intangibles
17.56%
Spread over hurdle
(0.19%)