631.9
Revenue$M
438.4
443.3
462.6
486.2
512.0
515.6
534.3
556.2
569.7
594.0
687.8
3.02%
3.49%
91
2.58
Revenue growth%
6.06
6.37
4.47
3.71
0.76
0.40
0.40
2.86
5.57
5.60
4.89
2.86
4.09
46
19.95
Gross margin%
12.57
11.46
10.50
10.51
8.98
6.48
5.29
6.33
4.53
4.15
5.66
5.29
7.73
57
16.20
Operating margin%
0.88
2.94
4.01
6.01
7.66
9.60
11.19
9.54
8.04
10.44
22.14
9.60
7.85
48
24.43
Net margin%
8.09
7.78
10.67
12.87
14.75
16.09
15.00
12.38
14.73
16.25
5.42
15.00
13.80
60
18.69
P/E ratio (avg)x
17.74
17.83
16.24
17.30
18.64
16.88
15.51
15.44
14.06
15.13
29.96
15.44
16.56
75
13.60
EV/EBITx
34.40
38.62
39.05
38.27
43.87
44.98
41.76
39.53
41.02
39.08
36.21
41.02
39.30
32
13.71
FCF yield (avg)%
16.32
15.13
14.17
13.92
16.01
15.05
17.52
16.29
19.07
21.67
16.50
17.52
16.15
50
27.42
FCF margin%
13.86
14.36
15.88
18.75
20.72
19.12
18.98
19.39
19.79
18.50
15.08
19.12
18.87
84
0.417
FCF / Net incomex
1.369
1.582
1.836
1.794
2.117
2.302
2.196
2.428
2.346
2.368
0.850
2.346
2.156
50
14.62
ROIC%
17.75
19.80
18.84
19.28
18.75
16.47
18.35
16.18
13.98
14.03
11.78
16.18
18.05
91
2.38
Return on equity%
2.10
0.40
0.40
3.17
0.86
3.54
4.46
5.59
6.20
4.64
27.73
4.64
3.36
6
20.25
Return on assets%
17.14
17.10
15.13
13.96
15.89
15.13
13.84
15.85
15.66
12.72
8.42
15.13
15.40
44
14.19
EPS$
6.66
6.99
6.80
5.99
5.24
4.82
4.74
4.26
4.39
4.55
15.82
(2.76%)
(3.82%)
—
18.97
EPS growth%
22.89
21.83
24.78
25.92
25.21
25.88
24.60
25.58
26.01
25.74
12.01
25.74
25.40
85
14.62
Bookvalue per sh$
12.54
14.00
14.45
14.63
16.40
17.40
19.70
23.50
24.56
28.97
16.99
12.06%
9.95%
—
6.98
FCF per share$
11.09
11.97
12.77
13.27
12.55
14.04
13.71
14.71
14.91
14.88
9.38
3.47%
3.90%
—
16.27
Dividend per sh$
17.61
16.60
18.42
17.37
19.76
21.30
24.08
24.23
23.75
25.20
3.16
4.98%
3.79%
—
17.12
Div yield (avg)%
22.42
24.89
25.77
25.54
28.04
29.10
26.74
28.20
26.56
29.32
4.51
28.20
26.65
45
3.71
Payout ratio%
14.08
15.04
16.82
19.34
21.65
21.71
22.54
23.30
22.86
22.58
27.71
22.58
21.68
14
49.07
Shares (diluted)M
54.09
51.60
46.57
49.58
48.71
47.07
52.80
56.04
51.87
53.94
49.34
2.06%
0.62%
92
12.99
Buyback yield%
30.65
33.41
34.18
35.40
38.23
36.68
34.12
35.19
33.44
34.57
18.75
34.57
34.38
16
1.600
D/E ratiox
0.659
0.725
0.791
0.816
0.934
1.108
1.207
1.198
1.426
1.664
1.396
1.207
1.021
60
347.4
Enterprise value$M
502.7
495.2
517.5
534.0
532.8
530.3
573.4
647.8
716.7
773.5
473.5
7.74%
5.40%
70
156.3
LT debt$M
45.49
44.94
45.61
41.41
40.54
40.13
39.01
41.27
39.89
36.45
471.4
(2.10%)
(1.87%)
56
Revenue
$594.0M
3.49%
1.00×
Cost of revenue
$415.8M
3.49%
1.00×
Operating expenses
$112.1M
3.54%
1.00×
Goodwill & intangibles
18.12%