124.5
Revenue$M
518.9
508.7
521.0
527.9
525.5
520.8
522.2
531.2
522.7
514.7
139.4
(0.41%)
(0.29%)
52
26.80
Revenue growth%
10.98
11.40
13.03
12.50
15.45
13.37
11.33
13.75
12.96
10.39
4.72
12.96
12.73
6
25.86
Gross margin%
18.88
17.27
15.27
16.84
16.51
18.81
15.88
15.20
16.27
18.65
15.55
16.27
16.68
13
7.92
Operating margin%
17.57
17.27
18.84
17.40
14.46
12.69
11.11
11.48
13.18
11.18
4.24
11.48
13.82
30
21.06
Net margin%
10.63
13.20
15.17
13.96
13.78
13.85
15.26
14.80
15.86
16.92
5.46
15.26
14.38
30
7.180
P/E ratio (avg)x
10.92
10.44
9.394
9.515
10.28
9.944
9.109
9.885
8.868
8.819
25.79
9.109
9.700
39
20.87
EV/EBITx
57.58
57.19
54.87
58.66
58.86
68.62
78.78
86.73
92.73
103.7
32.14
86.73
63.74
6
22.17
FCF yield (avg)%
29.23
31.15
32.47
32.93
31.86
33.44
35.91
33.47
34.69
32.55
27.83
33.47
32.74
36
24.46
FCF margin%
19.71
22.29
24.61
25.37
26.30
26.78
27.78
27.41
26.16
28.29
26.40
27.41
26.23
94
1.678
FCF / Net incomex
1.032
1.236
1.443
1.659
1.676
1.752
2.100
2.182
2.505
2.745
1.550
2.182
1.714
40
16.40
ROIC%
14.75
12.20
11.23
8.89
6.71
5.77
5.72
3.28
4.04
6.73
9.16
5.72
6.72
23
28.64
Return on equity%
24.77
23.78
25.93
27.70
26.39
28.70
26.42
26.67
27.90
26.66
15.29
26.67
26.54
37
19.61
Return on assets%
28.81
27.68
30.46
29.59
31.57
33.30
31.96
32.77
32.25
29.38
24.64
32.25
31.01
90
3.06
EPS$
1.64
1.65
1.89
2.14
2.12
2.09
2.37
2.47
2.67
2.70
3.31
4.94%
4.62%
—
26.87
EPS growth%
18.79
19.78
19.56
16.74
19.06
21.51
23.81
24.90
25.23
23.73
26.04
23.81
20.65
18
0.53
Bookvalue per sh$
1.38
1.29
1.29
1.41
1.49
1.58
1.49
1.60
1.43
1.52
2.81
0.37%
0.27%
—
1.50
FCF per share$
2.55
2.58
2.88
3.09
3.36
3.77
4.13
3.97
4.52
4.70
2.97
6.95%
6.85%
—
2.84
Dividend per sh$
2.77
3.23
3.19
3.18
3.45
3.42
3.91
3.65
4.17
3.90
2.89
2.51%
3.22%
—
10.30
Div yield (avg)%
17.07
18.83
21.71
21.24
20.46
20.27
18.36
15.73
16.03
14.17
3.31
16.03
18.59
93
17.92
Payout ratio%
19.36
18.34
17.23
18.23
18.16
19.59
21.17
21.87
23.85
24.90
22.89
21.87
19.48
76
110.7
Shares (diluted)M
123.6
138.7
133.3
144.0
155.5
159.2
148.4
137.1
135.9
149.3
106.1
(0.80%)
1.57%
32
5.77
Buyback yield%
28.22
28.02
30.35
32.16
34.37
36.74
38.86
40.96
40.38
41.05
16.95
40.38
35.56
69
1.363
D/E ratiox
1.861
1.952
2.281
2.367
2.712
2.832
3.042
3.241
3.448
3.817
0.817
3.241
2.772
49
237.8
Enterprise value$M
197.8
197.9
217.1
233.7
268.2
295.0
300.1
325.2
312.3
325.5
594.1
3.95%
5.04%
58
234.1
LT debt$M
440.6
470.0
517.4
508.1
586.8
661.0
749.8
690.8
756.7
722.8
547.6
4.26%
6.38%
73
Revenue
$514.7M
(0.29%)
1.00×
Cost of revenue
$290.8M
(0.46%)
0.98×
Operating expenses
$126.4M
0.42%
1.07×
Goodwill & intangibles
18.14%
Property and equipment
17.25%
Spread over hurdle
(3.04%)