622.0
Revenue$M
489.4
529.4
577.3
612.2
639.0
686.3
722.3
770.2
804.0
876.5
689.6
6.52%
6.55%
25
20.98
Revenue growth%
22.34
25.16
25.53
27.02
26.77
26.57
26.43
27.21
24.50
23.01
17.95
26.43
25.98
84
20.78
Gross margin%
22.46
20.47
22.67
20.41
18.19
15.52
17.37
16.08
18.34
15.60
12.24
16.08
18.26
72
19.83
Operating margin%
1.67
2.52
2.36
3.06
2.24
1.47
1.18
3.13
1.40
0.40
19.09
1.40
1.95
76
28.31
Net margin%
22.72
20.73
21.73
23.78
24.82
25.70
23.29
21.32
22.28
24.20
23.12
23.29
23.00
57
6.876
P/E ratio (avg)x
20.59
22.29
19.58
18.92
19.98
21.14
18.65
16.70
17.33
18.85
33.92
18.65
19.25
76
20.62
EV/EBITx
12.53
10.71
11.43
9.733
8.402
7.843
7.408
7.857
7.149
7.565
36.60
7.565
8.129
32
15.96
FCF yield (avg)%
17.50
17.38
18.06
18.14
17.49
20.44
20.14
22.91
22.06
20.11
6.37
20.44
19.12
40
25.24
FCF margin%
12.69
12.77
15.23
16.55
13.55
14.12
13.10
12.73
10.28
11.32
27.56
12.73
12.94
50
1.573
FCF / Net incomex
1.902
2.224
2.620
2.719
3.145
3.659
3.641
4.170
4.392
4.415
0.834
4.170
3.393
66
4.90
ROIC%
37.54
38.26
35.92
34.98
33.54
31.88
32.79
34.93
37.90
40.30
25.29
34.93
35.45
43
21.09
Return on equity%
25.22
28.03
26.03
28.84
28.96
29.66
29.03
29.86
29.39
29.29
10.75
29.39
29.00
16
27.94
Return on assets%
19.19
18.81
17.96
16.76
19.39
21.75
22.47
23.72
23.56
25.19
10.79
23.56
20.57
58
1.33
EPS$
0.85
0.83
0.86
0.89
0.96
1.09
1.23
1.23
1.18
1.37
1.39
7.46%
4.15%
—
18.96
EPS growth%
7.04
8.77
9.86
7.90
5.19
2.30
2.75
5.13
3.39
4.74
18.55
3.39
5.16
10
1.12
Bookvalue per sh$
1.66
1.58
1.35
1.28
1.14
1.15
1.15
1.09
1.01
1.03
3.44
(2.05%)
(5.47%)
—
1.86
FCF per share$
1.82
1.77
1.53
1.41
1.26
1.19
1.15
1.26
1.24
1.37
2.34
1.62%
(2.96%)
—
1.60
Dividend per sh$
1.31
1.25
1.32
1.22
1.28
1.38
1.27
1.25
1.35
1.42
3.54
2.09%
(0.24%)
—
4.04
Div yield (avg)%
20.12
19.48
18.64
16.68
19.38
17.63
14.83
14.08
14.67
17.04
25.59
14.83
17.34
26
13.17
Payout ratio%
15.74
13.97
11.05
11.92
9.62
9.15
7.18
5.98
5.70
4.33
14.09
5.98
9.39
27
230.3
Shares (diluted)M
295.3
307.8
363.7
384.7
423.6
502.9
582.7
675.9
755.6
860.9
233.7
15.24%
12.20%
68
13.74
Buyback yield%
14.15
14.26
16.50
14.83
14.80
15.93
15.68
16.92
14.95
14.68
21.80
15.68
14.89
53
0.138
D/E ratiox
0.853
0.808
0.793
0.682
0.653
0.632
0.645
0.593
0.586
0.565
1.655
0.593
0.649
85
0.926
Enterprise value$B
1.411
1.452
1.370
1.444
1.440
1.454
1.417
1.495
1.347
1.338
0.682
(1.46%)
0.60%
39
0.173
LT debt$B
0.808
0.808
0.849
0.832
0.904
0.945
1.124
1.198
1.332
1.609
0.643
12.22%
7.68%
33
Revenue
$876.5M
6.55%
1.00×
Cost of revenue
$560.8M
6.80%
1.02×
Operating expenses
$99.80M
5.75%
0.93×
Goodwill & intangibles
15.88%