300.3
Revenue$M
531.4
526.4
522.1
529.0
540.1
544.1
549.4
545.2
547.9
562.8
309.4
0.83%
0.65%
25
26.53
Revenue growth%
8.19
9.81
9.48
12.40
11.34
12.69
15.22
16.69
15.83
16.51
23.60
15.83
12.55
83
5.04
Gross margin%
4.28
3.46
3.90
5.50
4.53
5.80
8.52
9.09
8.95
10.13
4.67
8.95
5.65
13
28.13
Operating margin%
7.01
7.85
8.40
5.79
6.30
3.55
0.96
0.40
0.40
0.40
5.70
0.40
4.67
67
12.04
Net margin%
2.58
1.83
0.40
0.40
3.24
5.45
6.64
7.81
10.47
11.66
25.50
7.81
4.35
8
21.34
P/E ratio (avg)x
18.10
20.03
18.79
20.26
21.72
20.08
20.57
18.61
16.61
16.71
16.06
18.61
19.41
52
25.31
EV/EBITx
56.81
68.15
82.26
93.61
98.87
114.9
132.0
160.5
157.7
157.7
26.11
157.7
106.9
26
10.60
FCF yield (avg)%
22.48
21.62
22.07
25.05
25.17
26.08
26.12
28.61
29.92
30.65
19.11
28.61
25.62
79
25.38
FCF margin%
7.91
6.30
4.65
2.94
2.45
3.30
1.47
0.40
0.40
1.44
16.15
1.44
2.70
50
0.817
FCF / Net incomex
0.854
0.845
0.936
0.928
0.891
0.934
0.931
1.024
1.097
1.124
1.368
1.024
0.933
73
24.84
ROIC%
20.09
19.34
21.15
22.95
25.62
27.99
28.05
30.03
31.48
31.80
13.76
30.03
26.81
9
4.38
Return on equity%
17.59
19.77
17.78
18.07
19.87
18.08
19.09
17.64
20.21
17.49
25.04
18.08
18.08
17
9.00
Return on assets%
24.70
25.93
23.39
25.78
23.75
22.87
24.96
22.95
25.34
26.55
17.76
24.96
24.83
84
0.85
EPS$
1.63
1.53
1.61
1.57
1.52
1.74
1.76
1.86
1.72
1.65
0.91
1.67%
(0.06%)
—
20.38
EPS growth%
25.07
22.59
20.78
18.51
17.02
16.32
15.04
14.92
17.05
19.44
28.49
16.32
17.78
87
0.28
Bookvalue per sh$
1.71
1.81
1.98
2.11
2.23
2.22
2.32
2.56
2.58
2.86
1.37
5.12%
6.44%
—
0.27
FCF per share$
0.91
0.83
0.79
0.72
0.69
0.60
0.63
0.60
0.58
0.50
0.39
(6.42%)
(5.49%)
—
1.50
Dividend per sh$
1.89
1.98
2.15
1.93
1.90
1.70
1.63
1.47
1.64
1.76
0.55
(1.47%)
0.04%
—
14.25
Div yield (avg)%
27.06
27.70
27.12
25.96
25.66
23.98
22.81
25.10
23.66
26.38
12.31
23.98
25.81
59
5.04
Payout ratio%
18.82
19.34
18.29
19.99
18.03
15.11
17.60
20.49
21.26
18.85
23.70
18.85
18.84
77
78.85
Shares (diluted)M
124.5
119.8
127.9
146.8
141.6
143.3
150.2
176.1
177.7
200.1
78.75
7.16%
4.89%
48
17.66
Buyback yield%
29.97
29.61
29.05
27.41
24.59
23.53
23.67
26.58
28.94
30.88
19.41
26.58
28.18
33
1.021
D/E ratiox
0.198
0.222
0.239
0.227
0.211
0.211
0.200
0.208
0.192
0.201
0.721
0.201
0.210
94
41.09
Enterprise value$M
410.2
446.7
433.7
421.5
394.9
404.1
345.7
355.6
345.1
372.3
199.3
(1.17%)
(1.34%)
60
426.2
LT debt$M
154.6
166.5
189.7
218.0
230.5
273.8
312.8
365.6
400.8
453.1
68.81
14.47%
11.29%
77
Revenue
$562.8M
0.65%
1.00×
Cost of revenue
$343.1M
0.66%
1.00×
Operating expenses
$84.44M
0.87%
1.02×
Goodwill & intangibles
16.80%