932.9
Revenue$M
897.2
895.2
914.4
905.9
897.0
925.9
927.3
930.9
948.8
941.2
991.7
0.97%
0.76%
62
6.81
Revenue growth%
24.11
23.21
21.49
23.37
24.02
22.14
20.13
20.33
20.88
20.86
29.30
20.86
21.82
84
8.54
Gross margin%
23.08
23.97
26.14
28.12
25.53
26.90
25.11
23.30
23.89
23.53
5.13
23.89
24.54
61
27.79
Operating margin%
12.45
10.25
8.34
8.85
10.26
11.09
11.83
14.75
12.93
11.07
27.83
11.83
11.08
17
2.11
Net margin%
34.02
32.25
33.16
35.17
32.41
31.94
32.59
30.16
30.08
30.71
16.63
30.71
32.33
83
16.57
P/E ratio (avg)x
13.60
12.87
13.08
13.34
14.20
15.07
15.61
14.90
14.66
14.73
31.32
14.90
14.43
34
7.707
EV/EBITx
48.03
45.65
44.53
49.52
50.40
54.75
50.93
51.71
55.82
56.79
7.356
54.75
50.66
68
2.93
FCF yield (avg)%
3.22
3.89
2.66
5.34
2.74
1.93
2.01
1.99
1.26
0.40
28.41
1.93
2.34
51
26.49
FCF margin%
4.67
4.22
6.54
5.32
6.55
8.06
6.35
8.64
8.18
7.63
3.16
8.06
6.54
19
0.376
FCF / Net incomex
2.447
2.886
3.130
3.151
3.463
3.422
3.748
3.644
3.557
4.030
0.484
3.644
3.442
11
29.92
ROIC%
7.77
7.55
9.11
6.52
4.76
3.06
2.17
2.54
0.87
3.31
29.89
2.54
4.03
80
20.83
Return on equity%
31.69
29.15
28.12
27.82
24.84
23.08
21.03
23.09
25.19
24.33
23.00
23.09
25.01
90
10.40
Return on assets%
24.16
22.66
22.74
25.58
26.90
26.45
23.69
25.48
23.80
26.72
20.48
25.48
24.82
22
11.10
EPS$
29.64
28.22
28.63
32.64
37.88
37.08
38.65
42.04
39.34
36.69
12.11
(0.64%)
2.67%
—
28.88
EPS growth%
8.01
9.65
7.70
7.41
5.78
7.59
6.28
5.26
5.54
3.61
10.29
5.54
6.84
46
4.31
Bookvalue per sh$
21.10
23.74
23.87
25.60
24.43
23.30
25.27
26.88
29.18
29.77
11.55
4.03%
4.06%
—
15.43
FCF per share$
10.17
10.42
10.15
10.13
10.49
11.12
12.73
13.36
15.35
14.56
14.98
6.78%
2.93%
—
16.59
Dividend per sh$
15.20
14.82
16.39
17.41
19.90
23.53
22.84
26.55
28.90
31.44
10.15
9.58%
8.58%
—
27.98
Div yield (avg)%
12.32
11.99
10.66
8.95
8.44
5.83
4.49
7.03
7.39
6.21
16.62
6.21
7.92
30
13.07
Payout ratio%
25.23
28.22
28.64
30.17
27.63
26.58
25.07
23.02
25.97
27.58
10.15
25.97
27.08
64
35.27
Shares (diluted)M
30.40
27.61
27.09
28.47
25.66
23.26
19.73
19.51
18.72
16.61
35.43
(8.33%)
(5.45%)
31
12.41
Buyback yield%
13.47
11.22
9.40
9.25
12.10
10.33
8.27
10.68
13.03
11.20
15.13
10.68
10.94
62
1.604
D/E ratiox
1.341
1.458
1.602
1.615
1.633
1.589
1.543
1.588
1.770
2.021
1.188
1.589
1.595
32
306.5
Enterprise value$M
167.5
146.2
132.9
117.9
121.1
124.7
124.0
116.8
103.0
112.2
556.8
(1.53%)
(3.10%)
70
1.045
LT debt$B
1.287
1.513
1.588
1.866
1.882
1.952
2.214
2.317
2.615
2.938
1.202
9.31%
9.08%
65
Revenue
$941.2M
0.76%
1.00×
Cost of revenue
$529.3M
0.89%
1.01×
Operating expenses
$186.0M
0.99%
1.02×
Goodwill & intangibles
15.27%
Return on capital
120.20%
Spread over hurdle
112.63%