214.8
Revenue$M
413.9
420.1
423.2
422.4
422.3
432.8
442.9
450.9
457.9
469.2
227.3
2.13%
1.56%
28
11.86
Revenue growth%
21.18
22.67
20.07
21.42
23.23
20.92
20.64
18.28
19.32
21.68
14.21
20.64
21.05
22
25.13
Gross margin%
21.00
23.00
23.78
23.23
26.11
24.39
22.71
22.30
19.78
17.95
25.56
22.30
22.85
71
12.90
Operating margin%
24.29
24.82
25.87
23.80
26.25
26.82
25.61
25.51
26.05
23.38
15.01
25.61
25.56
56
13.27
Net margin%
14.34
16.36
18.65
18.00
15.53
17.66
19.73
17.25
14.49
16.42
14.12
17.25
16.83
64
6.558
P/E ratio (avg)x
34.37
34.01
31.74
28.83
30.03
30.86
30.20
26.74
26.37
27.59
36.06
27.59
30.11
5
6.374
EV/EBITx
12.18
12.07
12.12
13.51
12.62
13.97
14.16
14.48
14.70
14.66
24.72
14.48
13.74
78
17.92
FCF yield (avg)%
18.28
20.06
19.29
21.72
23.72
23.84
26.26
25.56
25.88
27.73
7.22
25.88
23.78
89
29.22
FCF margin%
12.33
10.95
8.14
5.47
2.82
4.00
3.71
2.13
1.71
0.40
13.92
2.13
3.86
91
0.907
FCF / Net incomex
0.479
0.489
0.473
0.466
0.520
0.615
0.689
0.799
0.880
0.997
1.641
0.799
0.568
9
15.04
ROIC%
28.46
30.12
31.12
33.99
36.55
35.73
33.58
35.30
37.99
35.32
3.59
35.32
34.64
75
6.92
Return on equity%
21.96
20.76
20.35
21.49
19.56
20.50
21.40
23.92
26.48
25.55
27.92
23.92
21.45
42
9.16
Return on assets%
15.79
18.42
20.67
19.00
16.72
14.27
15.43
18.13
19.04
20.10
17.61
18.13
18.27
54
2.85
EPS$
2.86
2.97
3.08
3.25
3.79
4.38
4.24
4.61
4.84
4.73
2.93
4.55%
6.01%
—
23.59
EPS growth%
19.99
18.30
17.93
17.44
16.50
16.83
18.34
20.11
17.85
15.96
18.24
17.85
17.89
63
1.77
Bookvalue per sh$
1.45
1.62
1.48
1.37
1.52
1.62
1.58
1.69
1.91
1.90
4.30
4.62%
2.40%
—
4.08
FCF per share$
5.72
5.77
5.97
6.77
8.15
9.63
10.84
12.74
14.64
17.12
1.32
16.00%
13.03%
—
4.53
Dividend per sh$
3.16
3.40
3.53
3.98
4.56
4.23
4.22
4.27
3.92
4.46
4.68
(0.42%)
4.95%
—
4.47
Div yield (avg)%
35.22
32.99
32.45
32.25
29.73
32.03
33.94
34.41
34.72
32.02
3.89
33.94
32.72
92
11.77
Payout ratio%
19.71
21.26
23.85
22.69
23.50
25.58
24.50
22.65
22.25
21.29
8.08
22.65
22.67
26
79.92
Shares (diluted)M
90.51
90.68
86.66
86.54
92.53
104.6
101.6
113.2
116.8
134.8
78.57
7.81%
3.48%
6
18.40
Buyback yield%
13.55
12.90
11.63
11.25
14.22
15.62
12.69
12.75
13.22
13.13
19.24
13.13
13.02
28
1.297
D/E ratiox
1.342
1.471
1.424
1.544
1.718
1.721
1.820
1.683
1.540
1.763
0.350
1.721
1.614
48
454.5
Enterprise value$M
38.94
39.84
45.94
49.35
45.98
43.51
46.82
43.91
40.93
39.87
542.6
(2.81%)
1.32%
45
0.603
LT debt$B
0.481
0.497
0.590
0.651
0.727
0.793
0.939
0.913
1.075
1.259
0.145
11.61%
10.11%
67
Revenue
$469.2M
1.56%
1.00×
Cost of revenue
$311.7M
1.76%
1.02×
Operating expenses
$104.5M
1.48%
0.99×
Spread over hurdle
(7.56%)