444.9
Revenue$M
575.1
613.7
650.0
675.9
730.7
761.6
826.5
885.6
920.4
995.0
469.2
6.37%
6.43%
82
6.30
Revenue growth%
31.91
32.79
34.24
33.54
32.77
32.45
32.57
30.32
33.08
32.62
24.41
32.57
32.70
54
29.36
Gross margin%
11.76
14.40
14.56
16.37
16.32
17.92
16.56
17.30
17.00
15.55
3.77
17.00
16.34
51
29.93
Operating margin%
11.49
12.47
12.63
13.63
11.76
14.53
12.67
10.16
7.76
6.16
9.57
10.16
12.12
64
15.85
Net margin%
29.96
27.57
26.68
23.93
26.44
28.98
27.06
24.83
26.81
24.53
23.95
26.81
26.74
13
25.58
P/E ratio (avg)x
12.36
14.10
14.14
14.59
16.30
18.11
17.91
17.77
19.02
19.52
27.67
18.11
17.04
43
27.23
EV/EBITx
52.27
52.62
57.79
59.35
56.52
53.38
59.31
57.57
57.97
60.26
36.31
57.97
57.68
80
23.25
FCF yield (avg)%
17.78
16.77
19.05
17.70
18.08
16.32
18.88
17.57
19.43
20.59
4.87
18.88
17.93
20
15.47
FCF margin%
7.61
10.29
10.47
10.63
9.76
9.09
8.28
10.73
13.53
11.80
26.74
10.73
10.38
16
0.254
FCF / Net incomex
0.620
0.614
0.674
0.783
0.816
0.790
0.864
0.971
1.055
1.043
0.289
0.971
0.803
22
13.24
ROIC%
17.41
18.12
19.21
21.05
20.41
19.05
18.72
19.15
16.80
16.22
2.58
18.72
18.88
74
17.23
Return on equity%
4.97
6.09
7.68
5.44
4.03
2.10
0.40
2.36
3.74
6.48
14.60
2.36
4.50
93
18.64
Return on assets%
19.12
21.15
21.08
19.06
19.24
21.52
21.97
22.22
22.12
23.35
12.09
22.12
21.34
11
5.36
EPS$
1.65
1.59
1.75
1.80
1.83
1.96
1.82
1.90
1.87
1.64
5.67
(2.15%)
0.46%
—
3.61
EPS growth%
22.18
24.16
25.05
24.27
27.13
24.77
25.84
23.08
25.19
27.73
21.80
25.19
24.91
33
1.61
Bookvalue per sh$
6.65
6.57
7.02
7.75
7.80
9.33
9.70
11.34
12.57
14.31
6.38
12.91%
9.12%
—
1.61
FCF per share$
3.26
3.54
3.82
4.46
4.55
4.90
5.57
6.25
6.42
6.31
2.08
6.77%
7.87%
—
6.76
Dividend per sh$
3.06
2.95
3.17
3.37
3.62
3.96
4.20
4.25
4.13
4.38
6.28
3.89%
4.23%
—
11.59
Div yield (avg)%
23.00
21.36
24.00
21.41
22.11
25.05
24.38
25.95
26.18
23.41
18.44
25.05
23.71
9
12.21
Payout ratio%
20.54
18.98
18.41
15.74
17.92
17.42
18.08
18.02
20.45
23.43
8.03
18.08
18.25
11
193.6
Shares (diluted)M
181.5
163.1
167.6
151.7
139.3
153.8
134.0
117.4
118.9
111.8
192.3
(4.31%)
(5.02%)
10
28.25
Buyback yield%
25.33
22.89
24.25
22.50
22.85
22.15
22.17
20.89
18.20
15.37
5.60
20.89
22.33
50
0.155
D/E ratiox
0.855
0.810
0.912
0.935
0.877
0.953
0.898
0.874
0.809
0.853
1.546
0.874
0.876
24
1.027
Enterprise value$B
1.566
1.750
2.000
2.003
2.303
2.256
2.250
2.510
2.474
2.487
0.733
1.55%
4.07%
23
0.686
LT debt$B
1.623
1.712
1.797
1.976
2.062
2.239
2.471
2.666
2.751
3.158
0.549
8.90%
8.68%
56
Revenue
$995.0M
6.43%
1.00×
Cost of revenue
$660.6M
6.43%
1.00×
Operating expenses
$157.2M
6.86%
1.04×
Spread over hurdle
(5.46%)