463.5
Revenue$M
574.2
588.4
605.2
606.6
596.1
598.7
611.6
613.0
605.3
618.9
480.7
0.75%
0.74%
80
7.72
Revenue growth%
4.10
5.92
7.25
9.48
9.48
7.07
9.47
8.82
9.91
12.79
8.28
9.47
9.14
24
10.48
Gross margin%
24.63
23.48
23.12
23.05
25.85
25.99
25.47
22.77
25.19
24.89
4.89
25.19
24.76
83
15.91
Operating margin%
10.79
11.53
11.10
8.40
8.71
9.86
10.47
10.38
9.34
9.22
20.50
9.86
10.12
93
7.33
Net margin%
27.71
25.03
22.71
22.04
23.03
25.15
26.84
26.43
25.43
27.98
20.03
26.43
25.29
15
13.93
P/E ratio (avg)x
26.39
27.31
24.96
25.44
25.09
23.71
22.13
22.03
18.96
17.93
36.87
22.03
24.34
80
18.87
EV/EBITx
9.334
10.32
10.13
11.36
12.71
14.46
14.82
14.77
15.42
16.17
27.01
14.82
13.58
13
4.74
FCF yield (avg)%
8.46
10.33
9.96
9.49
8.46
8.24
9.27
9.19
9.25
9.62
27.87
9.25
9.26
78
9.70
FCF margin%
27.03
28.82
25.88
28.82
29.19
29.31
31.52
28.62
26.25
27.17
27.36
28.62
28.72
86
0.437
FCF / Net incomex
0.724
0.691
0.715
0.781
0.815
0.864
0.859
0.890
1.033
1.117
0.674
0.890
0.837
12
16.75
ROIC%
23.48
20.54
22.14
21.54
23.11
23.06
21.07
22.45
23.82
23.90
24.57
23.06
22.76
19
18.69
Return on equity%
19.06
22.03
21.19
23.33
21.55
20.24
20.18
18.93
17.26
19.27
3.91
19.27
20.21
13
4.74
Return on assets%
26.92
28.88
27.44
25.35
25.84
26.50
29.28
26.51
25.67
23.29
2.74
26.50
26.50
89
7.77
EPS$
3.09
3.29
3.40
3.08
3.22
2.95
2.56
2.69
2.62
2.55
8.09
(4.55%)
(2.11%)
—
24.90
EPS growth%
8.59
6.28
7.58
6.78
4.35
4.65
7.16
7.74
9.45
11.15
10.61
7.74
7.37
49
7.49
Bookvalue per sh$
4.54
4.08
3.66
4.05
4.47
4.61
4.31
4.76
4.86
4.96
5.52
2.07%
1.17%
—
5.74
FCF per share$
6.90
6.95
7.10
7.23
7.25
7.40
6.78
6.24
6.84
6.28
3.52
(2.82%)
(1.05%)
—
1.10
Dividend per sh$
7.50
7.63
7.99
8.54
8.59
8.90
9.81
11.19
11.78
12.53
2.25
7.85%
6.51%
—
16.48
Div yield (avg)%
23.87
22.38
23.89
24.59
26.92
26.48
28.11
26.05
27.49
29.44
22.37
27.49
26.27
37
18.49
Payout ratio%
4.17
2.82
2.46
4.12
1.27
0.40
0.40
1.89
0.40
1.02
29.38
0.40
1.58
32
47.96
Shares (diluted)M
56.39
56.16
63.47
59.29
64.40
63.34
68.38
73.21
77.81
78.90
47.69
4.14%
4.61%
60
3.16
Buyback yield%
14.16
12.14
9.44
8.27
11.00
13.53
16.25
14.85
16.09
14.72
13.35
14.85
13.84
61
0.541
D/E ratiox
1.260
1.134
1.186
1.294
1.176
1.243
1.260
1.100
1.107
1.026
1.026
1.107
1.181
23
154.3
Enterprise value$M
174.4
176.3
177.6
166.9
150.6
139.6
138.5
154.2
155.7
140.3
130.3
(1.41%)
(1.46%)
25
239.5
LT debt$M
75.04
81.28
83.52
87.73
103.2
105.3
123.5
147.6
142.7
154.5
27.89
8.40%
8.93%
32
Revenue
$618.9M
0.74%
1.00×
Cost of revenue
$366.2M
0.70%
1.00×
Operating expenses
$78.76M
0.11%
0.94×
Goodwill & intangibles
17.98%
Property and equipment
14.96%
Spread over hurdle
22.89%