398.6
Revenue$M
411.3
426.2
449.1
453.7
469.1
477.5
491.6
495.2
498.1
520.9
407.5
2.12%
2.58%
95
28.48
Revenue growth%
22.89
22.56
22.98
24.80
22.08
21.42
21.93
21.24
24.05
25.61
18.25
21.93
22.72
53
15.75
Gross margin%
0.91
3.60
5.80
4.09
6.46
3.54
3.02
4.57
6.50
7.76
16.42
4.57
4.33
51
8.39
Operating margin%
11.34
12.00
10.91
11.65
13.47
14.74
11.99
14.44
16.40
16.97
2.43
14.74
12.73
75
4.78
Net margin%
30.44
31.67
34.40
31.50
31.84
33.82
35.43
33.57
33.34
34.77
11.81
33.82
33.46
36
13.41
P/E ratio (avg)x
35.17
39.02
41.98
40.09
42.22
39.02
34.84
32.80
35.13
31.77
23.04
34.84
37.09
18
18.26
EV/EBITx
11.51
11.38
10.79
11.57
11.45
11.54
12.74
12.58
11.19
11.83
31.62
11.83
11.53
36
13.15
FCF yield (avg)%
27.19
25.32
26.07
26.56
25.70
26.07
25.73
22.94
23.60
24.04
3.28
24.04
25.71
71
22.84
FCF margin%
22.20
24.95
25.71
28.70
29.55
27.92
29.47
28.65
25.66
27.84
7.49
27.92
27.88
60
0.466
FCF / Net incomex
0.904
0.966
0.986
0.949
0.954
1.079
1.095
1.189
1.300
1.421
1.399
1.189
1.032
71
27.45
ROIC%
13.65
12.74
9.87
8.00
6.69
8.81
8.12
7.84
8.56
7.96
4.63
8.12
8.34
94
29.13
Return on equity%
26.57
27.60
26.28
27.69
30.69
28.25
28.93
31.03
33.63
36.27
28.70
31.03
28.59
15
17.66
Return on assets%
27.49
26.72
24.21
23.02
20.27
18.62
17.62
19.13
20.72
19.48
17.33
19.13
20.50
40
0.95
EPS$
4.59
5.40
6.43
6.20
6.67
6.46
7.47
8.81
10.02
9.73
1.03
7.83%
8.99%
—
9.10
EPS growth%
28.17
29.85
29.85
30.08
30.48
32.93
35.04
35.13
37.12
36.48
9.04
35.13
31.70
45
1.28
Bookvalue per sh$
2.95
3.49
4.11
4.11
4.15
4.05
4.18
4.76
5.63
6.58
2.56
9.66%
9.85%
—
1.95
FCF per share$
0.61
0.57
0.57
0.56
0.55
0.60
0.54
0.56
0.55
0.59
1.83
1.48%
0.16%
—
2.58
Dividend per sh$
1.64
1.77
1.75
1.72
2.04
2.16
2.42
2.78
2.91
3.12
2.54
8.90%
6.71%
—
14.37
Div yield (avg)%
2.30
0.40
0.77
0.40
0.40
0.40
0.40
0.48
0.40
0.40
29.01
0.40
0.40
47
17.75
Payout ratio%
11.68
13.78
12.37
14.93
12.43
11.79
10.22
8.86
10.91
11.57
2.54
10.91
11.73
73
207.1
Shares (diluted)M
150.1
156.2
152.5
131.8
111.9
114.6
107.8
100.1
98.87
102.2
205.0
(1.81%)
(4.77%)
77
16.62
Buyback yield%
7.46
9.62
8.44
8.17
5.68
8.02
5.81
6.74
9.47
7.20
17.47
7.20
7.74
81
0.668
D/E ratiox
0.519
0.594
0.586
0.596
0.619
0.690
0.694
0.764
0.843
0.815
1.349
0.764
0.654
59
737.8
Enterprise value$M
262.2
266.7
279.5
322.0
353.1
339.5
389.5
378.7
416.0
461.7
532.3
5.51%
5.17%
19
0.309
LT debt$B
0.947
0.972
0.997
1.152
1.268
1.315
1.354
1.377
1.515
1.655
0.718
5.47%
6.58%
41
Revenue
$520.9M
2.58%
1.00×
Cost of revenue
$311.4M
2.83%
1.03×
Operating expenses
$105.0M
2.08%
0.95×
Goodwill & intangibles
15.04%