579.5
Revenue$M
636.4
662.8
698.8
718.8
741.7
782.3
809.0
835.8
878.4
902.4
623.9
4.00%
3.83%
45
19.60
Revenue growth%
11.63
13.97
14.48
13.75
12.41
10.19
11.50
12.73
11.94
11.73
17.95
11.73
12.17
45
22.03
Gross margin%
16.57
14.98
15.63
14.99
14.20
12.30
9.79
8.92
9.72
9.23
7.89
9.72
13.25
25
29.11
Operating margin%
6.93
4.64
5.63
7.20
9.40
7.41
5.74
5.62
3.52
6.36
18.96
5.74
6.05
82
2.55
Net margin%
3.43
6.00
5.15
2.24
5.11
3.32
2.15
3.83
4.51
1.77
17.65
3.32
3.63
40
21.79
P/E ratio (avg)x
14.13
13.60
14.73
17.15
18.80
17.94
18.55
19.14
19.96
20.32
19.88
19.14
18.24
36
14.32
EV/EBITx
6.915
7.743
8.428
9.294
10.48
10.82
12.01
11.99
12.57
14.20
22.75
12.01
10.65
19
8.62
FCF yield (avg)%
16.48
14.12
16.08
15.93
17.53
19.55
16.82
18.38
17.82
17.95
7.62
17.95
17.18
52
15.16
FCF margin%
0.40
2.04
2.09
3.80
6.45
7.91
6.68
5.19
5.65
6.80
13.01
6.68
5.42
17
1.735
FCF / Net incomex
0.659
0.692
0.655
0.641
0.580
0.543
0.585
0.509
0.439
0.428
1.675
0.509
0.582
48
13.73
ROIC%
15.94
15.74
15.39
12.88
12.99
12.43
11.96
10.24
8.55
9.42
17.90
10.24
12.65
8
28.98
Return on equity%
20.60
18.27
16.00
13.52
12.07
9.29
11.58
9.84
10.76
12.79
29.67
10.76
12.43
32
5.03
Return on assets%
9.11
7.01
7.19
7.94
6.96
8.38
6.54
8.35
10.99
10.23
8.84
8.38
8.15
55
32.12
EPS$
5.13
4.62
4.63
4.63
4.25
3.86
3.81
3.38
3.40
3.23
35.77
(5.34%)
(5.32%)
—
4.17
EPS growth%
17.08
17.34
14.93
12.99
12.93
15.90
18.36
18.02
17.09
15.83
25.15
17.09
16.49
83
36.08
Bookvalue per sh$
6.48
5.73
6.10
5.84
5.69
5.72
5.43
6.02
5.33
5.79
26.79
0.36%
(2.47%)
—
22.57
FCF per share$
14.75
14.94
16.04
18.58
20.52
23.26
25.46
26.48
30.93
32.57
37.36
9.68%
9.39%
—
6.98
Dividend per sh$
12.46
11.91
11.91
13.17
15.06
14.44
15.09
17.14
16.20
18.56
37.57
4.27%
4.56%
—
13.06
Div yield (avg)%
1.16
0.40
2.82
4.11
5.89
3.32
0.53
1.08
3.58
4.03
13.56
3.32
3.07
36
29.51
Payout ratio%
24.42
24.82
26.41
28.62
28.98
30.75
30.97
32.66
32.44
33.32
29.67
32.44
29.86
11
36.02
Shares (diluted)M
49.13
56.08
60.56
63.96
71.49
71.89
68.10
67.28
74.95
76.97
35.87
1.49%
4.46%
7
17.99
Buyback yield%
18.35
16.38
18.86
20.12
20.18
18.48
16.47
14.24
12.49
12.63
24.29
14.24
17.41
13
1.402
D/E ratiox
0.480
0.521
0.601
0.703
0.678
0.797
0.917
1.028
1.009
1.073
0.880
1.009
0.750
82
0.116
Enterprise value$B
0.902
1.007
1.049
1.218
1.259
1.384
1.575
1.711
1.981
2.279
0.363
12.60%
10.94%
91
1.275
LT debt$B
1.223
1.074
1.006
0.976
1.026
0.957
0.938
1.010
1.107
1.142
1.262
2.17%
0.10%
59
Revenue
$902.4M
3.83%
1.00×
Cost of revenue
$588.8M
4.03%
1.02×
Operating expenses
$92.99M
4.08%
1.02×
Goodwill & intangibles
14.88%
Spread over hurdle
11.07%