249.7
Revenue$M
390.3
408.8
436.2
471.0
503.2
532.4
552.7
575.8
601.3
629.1
271.9
4.57%
5.70%
92
25.55
Revenue growth%
12.82
15.75
16.21
15.96
16.99
16.96
17.17
14.91
14.17
14.23
28.20
14.91
15.86
81
13.96
Gross margin%
25.91
26.18
27.39
25.99
25.18
23.26
21.29
24.14
25.12
27.63
21.92
24.14
25.55
22
23.97
Operating margin%
22.47
23.43
25.16
22.76
22.13
20.00
18.42
18.46
16.25
16.49
15.70
18.42
21.07
66
13.50
Net margin%
15.55
15.70
14.15
12.87
12.99
14.13
16.86
18.88
18.78
17.61
3.49
17.61
15.63
75
30.27
P/E ratio (avg)x
17.36
18.86
19.60
20.20
20.80
24.92
28.89
30.12
30.76
35.64
35.43
30.12
22.86
30
23.67
EV/EBITx
12.85
12.21
12.72
14.30
14.85
15.48
16.27
18.20
18.22
18.52
28.75
18.20
15.17
77
17.98
FCF yield (avg)%
22.60
23.69
25.35
24.42
22.31
22.91
24.46
21.89
22.43
24.52
28.44
22.91
23.30
32
15.33
FCF margin%
22.41
22.31
20.88
20.15
21.67
23.23
22.73
22.59
20.41
21.00
14.19
22.59
21.99
67
1.568
FCF / Net incomex
1.546
1.580
1.510
1.522
1.642
1.854
1.961
2.197
2.329
2.248
0.990
2.197
1.748
37
11.08
ROIC%
11.45
13.74
14.37
17.18
17.53
16.66
14.25
17.06
14.67
17.32
27.79
16.66
15.66
49
12.23
Return on equity%
4.00
5.72
4.00
6.78
8.03
7.77
10.56
9.20
10.21
7.31
21.47
9.20
7.54
40
14.31
Return on assets%
24.88
22.84
21.53
18.55
20.32
23.30
22.43
23.61
20.94
20.13
20.11
22.43
21.98
62
0.98
EPS$
1.66
1.88
1.84
1.75
1.65
1.88
1.97
2.05
1.89
2.05
1.07
4.47%
2.23%
—
14.86
EPS growth%
5.63
3.81
3.07
2.30
1.84
4.00
2.17
2.09
0.40
3.03
6.81
2.17
2.67
6
2.33
Bookvalue per sh$
0.82
0.82
0.82
0.90
0.99
0.98
0.96
0.87
0.89
0.86
2.44
(2.81%)
0.06%
—
0.69
FCF per share$
2.40
2.29
2.15
2.20
2.30
2.27
2.37
2.29
2.02
2.02
1.65
(2.61%)
(1.52%)
—
1.34
Dividend per sh$
3.55
3.73
3.72
3.66
3.63
3.97
4.33
5.01
5.77
6.51
1.88
12.39%
6.87%
—
15.43
Div yield (avg)%
9.33
8.29
10.05
8.00
6.76
4.45
5.12
2.71
0.40
0.40
11.12
2.71
5.94
72
15.53
Payout ratio%
9.48
8.02
7.91
7.94
7.19
7.21
9.91
8.06
7.11
9.14
13.10
8.06
7.98
47
81.13
Shares (diluted)M
105.0
99.55
108.7
109.5
110.1
125.4
133.6
152.6
151.9
161.1
78.10
7.91%
4.37%
18
8.85
Buyback yield%
21.81
21.53
21.22
19.07
17.72
15.65
15.13
13.47
13.31
10.80
8.20
13.47
16.68
89
1.361
D/E ratiox
1.913
1.947
2.208
2.260
2.627
2.523
2.739
3.233
3.555
3.721
0.247
3.233
2.575
13
35.91
Enterprise value$M
59.18
60.70
66.80
66.61
65.09
63.08
61.73
64.04
57.30
61.77
281.1
(1.04%)
(0.19%)
24
148.9
LT debt$M
73.39
67.05
59.14
53.23
56.25
59.41
62.87
54.77
56.63
55.07
218.1
(0.42%)
(3.38%)
94
Revenue
$629.1M
5.70%
1.00×
Cost of revenue
$440.4M
5.70%
1.00×
Operating expenses
$139.6M
5.84%
1.01×
Goodwill & intangibles
22.30%
Spread over hurdle
(9.33%)