623.4
Revenue$M
556.6
585.2
615.0
628.3
656.9
669.5
705.5
742.5
766.9
793.6
689.7
3.85%
3.91%
9
8.11
Revenue growth%
6.19
4.13
3.17
3.76
6.55
4.55
5.35
8.24
10.89
8.75
17.85
8.24
5.77
11
10.57
Gross margin%
10.98
13.08
12.77
10.73
11.17
12.23
11.27
12.35
9.97
7.92
14.38
11.27
11.22
94
26.11
Operating margin%
18.45
18.92
17.85
20.29
19.84
18.96
20.56
17.81
19.97
17.02
10.78
18.96
18.94
47
13.68
Net margin%
25.82
27.15
26.00
23.83
24.11
21.86
20.03
21.64
19.55
17.54
2.56
20.03
22.85
42
21.61
P/E ratio (avg)x
13.86
14.96
16.11
15.25
14.93
14.25
16.10
16.76
18.58
19.96
36.51
16.76
15.68
75
6.663
EV/EBITx
31.39
30.84
32.36
29.88
30.60
31.12
29.95
32.76
36.21
33.83
22.73
32.76
31.25
75
3.09
FCF yield (avg)%
19.50
22.18
21.28
21.86
22.50
24.08
22.94
22.06
21.29
19.59
28.22
22.06
21.96
65
6.36
FCF margin%
24.95
25.49
26.47
25.39
27.30
28.77
25.98
27.06
24.61
21.62
14.22
25.98
25.73
36
1.505
FCF / Net incomex
0.498
0.450
0.493
0.499
0.532
0.524
0.561
0.592
0.515
0.563
0.834
0.561
0.519
15
26.26
ROIC%
10.01
9.55
7.15
6.40
9.33
7.55
7.54
9.74
11.23
12.86
27.69
9.74
9.44
21
4.32
Return on equity%
17.35
16.13
15.88
16.55
18.60
20.21
22.96
24.29
25.31
24.54
25.53
24.29
19.41
56
2.26
Return on assets%
2.39
4.01
6.09
7.72
6.18
6.78
8.51
8.42
7.59
10.23
9.67
8.42
7.18
57
4.70
EPS$
6.09
6.11
5.63
5.51
4.92
4.45
4.00
4.44
4.81
4.77
4.81
(0.62%)
(2.74%)
—
18.36
EPS growth%
16.15
18.73
20.21
17.82
17.95
18.02
19.67
20.94
23.03
25.06
25.56
20.94
19.20
62
5.43
Bookvalue per sh$
3.72
3.53
3.57
4.06
4.38
4.19
4.53
4.46
4.37
4.96
2.78
2.53%
3.06%
—
4.24
FCF per share$
5.55
5.60
6.30
6.12
6.24
6.84
7.12
8.25
9.13
10.89
2.03
11.77%
7.11%
—
2.23
Dividend per sh$
11.14
11.32
12.29
13.37
13.63
15.15
18.22
20.16
20.71
22.56
7.50
10.61%
7.09%
—
24.08
Div yield (avg)%
16.97
18.91
18.52
15.90
14.20
16.05
15.77
15.10
16.08
15.07
19.84
15.77
15.98
37
10.09
Payout ratio%
19.62
18.15
18.15
17.43
16.59
16.09
16.45
14.48
17.32
18.83
29.46
16.45
17.38
61
51.07
Shares (diluted)M
49.78
49.13
47.71
42.65
46.39
44.00
49.40
52.70
53.21
58.44
51.69
4.73%
1.09%
79
8.11
Buyback yield%
30.13
31.73
32.73
30.00
31.29
31.81
28.82
31.71
30.61
31.41
15.14
31.41
31.35
86
1.042
D/E ratiox
0.343
0.371
0.355
0.333
0.332
0.322
0.283
0.257
0.257
0.231
1.370
0.257
0.327
85
349.2
Enterprise value$M
398.8
425.9
414.1
452.3
483.2
465.1
437.4
427.1
440.3
457.8
306.0
(1.07%)
0.83%
44
418.5
LT debt$M
443.6
527.2
578.5
568.8
567.0
556.0
630.5
621.5
720.3
726.0
515.3
5.07%
6.25%
55
Revenue
$793.6M
3.91%
1.00×
Cost of revenue
$410.2M
3.69%
0.98×
Operating expenses
$171.9M
4.47%
1.06×
Spread over hurdle
80.95%