693.9
Revenue$M
341.8
366.4
404.8
439.4
477.7
518.8
559.0
599.5
642.9
710.6
776.4
8.27%
8.47%
36
7.13
Revenue growth%
11.68
12.90
13.91
16.07
14.77
14.00
11.43
9.06
6.82
4.90
24.43
9.06
12.29
20
8.18
Gross margin%
24.95
24.62
23.36
23.64
21.46
20.80
23.41
21.14
21.80
23.23
18.94
21.80
23.29
25
26.01
Operating margin%
24.78
24.76
24.57
25.06
25.78
23.05
21.76
22.02
24.44
21.87
19.62
22.02
24.50
48
21.22
Net margin%
30.85
33.41
30.92
32.73
30.20
32.25
34.86
31.89
30.26
29.07
7.05
31.89
31.40
85
22.96
P/E ratio (avg)x
23.98
21.18
19.75
19.42
18.33
18.93
20.32
22.33
21.25
22.34
23.39
21.25
20.75
35
30.42
EV/EBITx
32.65
37.02
37.20
41.43
39.24
35.69
38.31
38.12
40.98
37.16
36.43
38.12
37.66
41
20.48
FCF yield (avg)%
9.05
8.76
10.55
8.89
10.66
9.92
9.17
6.53
4.18
2.44
5.01
6.53
8.97
28
9.13
FCF margin%
14.68
14.68
15.50
17.89
17.37
17.23
15.96
13.89
14.76
14.30
19.31
14.76
15.13
43
1.421
FCF / Net incomex
1.321
1.280
1.222
1.156
1.104
0.994
0.953
0.984
0.982
1.015
1.099
0.984
1.060
12
3.66
ROIC%
8.40
7.19
7.22
5.89
3.87
5.99
4.25
2.05
4.86
6.22
23.72
4.86
5.94
14
19.70
Return on equity%
24.60
22.94
25.89
24.86
25.59
23.94
26.43
28.01
29.40
27.74
18.59
27.74
25.74
54
10.45
Return on assets%
17.61
19.94
22.87
20.41
22.54
23.52
24.23
26.44
24.36
27.05
7.10
24.36
23.20
29
2.44
EPS$
3.78
4.21
4.78
5.03
5.58
5.36
5.82
6.05
6.84
7.39
2.73
5.79%
7.50%
—
9.86
EPS growth%
18.92
16.81
16.62
17.91
16.94
17.39
18.27
20.76
23.09
25.97
29.31
20.76
18.09
85
1.79
Bookvalue per sh$
7.47
7.90
8.82
10.40
10.63
10.60
11.98
14.16
15.08
16.83
1.75
9.63%
10.04%
—
4.40
FCF per share$
9.45
10.05
10.19
10.49
10.57
11.81
12.31
13.07
12.97
12.11
4.86
2.75%
3.35%
—
3.60
Dividend per sh$
2.87
3.13
3.13
3.42
3.17
3.21
3.23
3.21
3.07
3.02
1.19
(0.99%)
(0.15%)
—
23.73
Div yield (avg)%
23.87
24.80
25.75
26.45
27.18
25.35
25.87
27.52
26.04
23.79
19.82
25.87
25.81
36
9.35
Payout ratio%
25.18
22.46
23.08
26.04
28.36
27.28
27.80
30.62
29.68
29.60
18.14
29.60
27.54
69
72.59
Shares (diluted)M
93.26
102.0
115.3
121.8
136.1
155.3
147.3
171.5
184.3
199.8
73.61
7.98%
8.22%
16
6.69
Buyback yield%
3.85
3.24
4.82
2.51
2.31
2.29
0.41
1.76
0.40
1.17
13.98
1.17
2.30
22
1.509
D/E ratiox
1.180
1.258
1.428
1.430
1.477
1.666
1.518
1.575
1.533
1.506
0.103
1.533
1.491
82
170.6
Enterprise value$M
365.8
389.7
419.3
409.6
397.8
368.9
325.5
321.4
297.2
287.9
361.5
(6.26%)
(1.93%)
33
0.713
LT debt$B
1.160
1.151
1.083
1.180
1.192
1.286
1.436
1.398
1.364
1.529
0.584
5.10%
4.23%
78
Revenue
$710.6M
8.47%
1.00×
Cost of revenue
$497.4M
8.47%
1.00×
Operating expenses
$112.3M
8.29%
0.98×
Cash and investments
15.54%
Spread over hurdle
(2.35%)