328.4
Revenue$M
692.9
720.4
754.0
763.1
789.6
815.3
839.2
861.2
901.1
951.8
356.7
3.81%
3.43%
5
3.08
Revenue growth%
16.74
17.88
15.92
15.47
17.97
15.27
15.50
15.66
14.02
14.86
22.93
15.27
15.58
81
3.71
Gross margin%
15.28
14.77
14.25
12.07
10.39
7.56
9.96
8.44
9.24
10.37
5.08
9.24
10.38
20
13.44
Operating margin%
6.22
3.89
4.19
3.57
3.49
5.24
7.68
10.03
8.87
7.89
5.75
7.89
5.73
73
2.53
Net margin%
27.07
27.58
27.95
29.03
26.45
27.15
28.34
28.05
28.37
30.78
18.52
28.34
28.00
26
30.31
P/E ratio (avg)x
13.54
14.64
13.21
13.85
14.69
14.24
13.34
13.24
13.34
13.26
10.35
13.34
13.44
91
10.38
EV/EBITx
28.28
29.65
27.24
28.77
27.93
29.44
28.01
25.46
23.28
23.76
13.44
25.46
27.97
67
8.98
FCF yield (avg)%
17.96
18.24
19.54
19.60
18.60
20.01
20.23
21.54
20.57
20.04
28.70
20.23
19.80
77
6.09
FCF margin%
5.16
6.93
4.33
4.24
6.49
6.12
3.38
5.46
5.14
5.33
26.56
5.33
5.24
61
0.188
FCF / Net incomex
0.916
0.963
0.885
0.842
0.843
0.811
0.871
0.829
0.881
0.833
0.490
0.833
0.857
50
11.10
ROIC%
13.94
15.53
18.35
20.65
18.43
17.99
15.21
18.08
20.05
17.94
6.41
17.99
18.03
49
10.44
Return on equity%
20.78
19.97
18.86
16.64
15.95
17.74
17.51
17.82
19.75
18.38
16.85
17.82
18.10
5
29.06
Return on assets%
20.88
19.16
16.69
15.13
14.22
16.53
19.00
20.63
20.82
20.87
20.86
20.63
19.08
42
3.10
EPS$
4.66
4.87
5.39
5.67
6.44
6.74
7.27
7.93
8.04
7.53
3.28
3.19%
5.30%
—
23.59
EPS growth%
7.88
5.44
7.09
6.70
6.26
4.46
6.59
7.55
4.73
1.78
2.32
4.73
6.43
93
4.69
Bookvalue per sh$
3.70
4.27
4.08
3.97
4.22
4.85
5.32
5.33
5.12
5.10
1.83
3.87%
4.06%
—
3.60
FCF per share$
2.35
2.78
3.28
3.64
4.31
4.58
4.39
4.87
5.12
4.91
3.21
2.61%
7.48%
—
2.24
Dividend per sh$
3.14
3.33
3.24
3.66
4.24
4.18
4.22
4.69
4.97
5.31
5.52
4.62%
6.58%
—
25.29
Div yield (avg)%
22.75
25.01
23.86
26.82
25.76
24.83
24.42
26.64
28.21
25.78
21.76
25.78
25.38
22
26.48
Payout ratio%
11.54
12.01
10.03
11.57
11.05
12.11
9.73
9.91
7.57
4.67
6.21
9.73
10.54
11
75.68
Shares (diluted)M
128.2
134.7
147.6
144.1
163.8
194.1
197.3
220.3
248.9
240.4
77.14
7.97%
8.33%
68
15.57
Buyback yield%
9.45
8.52
7.93
9.85
10.76
9.11
10.40
11.77
12.70
10.93
7.88
10.93
10.12
21
0.933
D/E ratiox
2.547
2.933
3.129
3.753
4.480
4.985
5.175
6.178
6.845
6.789
1.586
6.178
4.732
30
0.414
Enterprise value$B
0.964
1.136
1.370
1.486
1.473
1.480
1.662
1.653
1.829
2.048
0.511
6.81%
8.94%
94
257.6
LT debt$M
630.3
571.2
558.3
478.1
480.9
469.5
429.0
430.2
463.0
406.5
469.7
(3.30%)
(3.51%)
23
Revenue
$951.8M
3.43%
1.00×
Cost of revenue
$666.3M
3.43%
1.00×
Operating expenses
$139.1M
3.06%
0.96×
Spread over hurdle
(3.81%)