260.8
Revenue$M
675.4
682.6
678.3
675.2
698.9
702.3
714.0
737.8
743.0
743.1
282.0
1.23%
1.24%
49
9.12
Revenue growth%
18.75
19.85
20.19
21.42
19.60
17.47
14.97
16.12
14.86
15.85
7.62
15.85
18.11
66
28.37
Gross margin%
16.25
18.06
16.78
18.51
19.00
16.12
17.72
20.17
20.93
18.03
16.68
18.03
18.04
87
25.36
Operating margin%
5.26
4.69
7.66
5.57
3.68
3.78
4.92
5.55
3.12
4.86
20.81
4.86
4.89
18
2.29
Net margin%
4.59
2.94
3.25
3.31
5.54
5.06
4.17
5.81
8.30
10.14
21.52
5.81
4.82
77
29.34
P/E ratio (avg)x
24.29
28.18
28.79
29.17
32.13
33.92
37.82
43.73
43.71
50.14
32.08
43.71
33.03
26
10.06
EV/EBITx
11.47
12.62
13.62
14.92
16.21
19.11
19.09
20.47
20.51
22.71
15.61
20.47
17.65
91
22.38
FCF yield (avg)%
20.76
18.00
20.44
20.14
20.56
20.72
21.87
21.50
23.40
26.04
14.38
21.87
20.74
18
9.43
FCF margin%
28.05
30.25
31.06
33.35
32.82
34.48
37.16
37.00
38.38
37.72
28.34
37.16
33.91
14
1.672
FCF / Net incomex
1.370
1.329
1.511
1.502
1.625
1.695
1.816
1.838
1.905
2.163
1.551
1.838
1.660
52
7.34
ROIC%
7.11
5.70
3.94
3.20
5.23
3.30
0.71
0.81
0.40
0.40
17.10
0.71
3.25
25
11.80
Return on equity%
12.53
15.52
17.16
18.79
17.36
18.30
17.78
18.99
20.73
22.46
29.00
18.99
18.04
23
15.46
Return on assets%
17.53
20.34
17.96
19.53
21.12
19.00
16.12
18.36
18.13
20.07
3.90
18.36
18.68
36
3.45
EPS$
4.34
4.71
5.27
5.53
6.45
7.24
8.39
8.62
10.18
11.01
3.83
11.29%
11.57%
—
9.35
EPS growth%
22.67
25.41
28.29
28.35
31.08
28.31
29.74
32.73
34.59
37.17
28.65
32.73
29.05
10
3.73
Bookvalue per sh$
8.76
8.77
7.94
8.32
8.34
8.16
8.32
8.94
8.11
8.70
4.34
0.85%
0.67%
—
6.10
FCF per share$
8.21
7.74
8.57
9.99
9.97
10.97
11.15
10.87
11.19
11.89
3.11
3.59%
4.65%
—
4.53
Dividend per sh$
3.52
3.40
3.69
3.53
3.40
3.26
3.07
2.87
2.55
2.48
6.12
(6.14%)
(4.14%)
—
9.18
Div yield (avg)%
6.04
3.70
3.69
1.63
0.95
0.40
0.40
0.40
3.36
4.21
17.04
0.40
2.49
65
7.26
Payout ratio%
29.58
31.30
30.62
29.28
27.55
25.90
23.52
23.25
22.01
19.58
13.35
23.25
26.73
49
97.65
Shares (diluted)M
127.7
143.8
165.1
172.0
171.9
188.7
189.5
210.6
216.5
222.4
101.8
5.29%
6.77%
67
5.76
Buyback yield%
2.26
1.84
0.54
0.40
0.40
0.40
2.24
1.60
1.32
3.73
3.89
1.60
1.46
55
1.103
D/E ratiox
1.005
1.021
0.984
0.913
0.833
0.898
0.865
0.766
0.764
0.690
1.182
0.766
0.882
69
353.1
Enterprise value$M
705.2
741.8
732.6
638.8
653.5
626.4
648.2
590.1
539.0
494.2
535.1
(5.43%)
(3.21%)
31
278.8
LT debt$M
100.6
105.4
111.9
97.69
94.03
81.61
75.53
75.67
81.08
80.33
636.9
(3.10%)
(1.62%)
45
Revenue
$743.1M
1.24%
1.00×
Cost of revenue
$457.8M
1.18%
0.99×
Operating expenses
$77.71M
1.80%
1.06×
Spread over hurdle
73.98%