518.6
Revenue$M
441.5
449.9
456.5
462.6
458.9
455.1
449.0
444.5
437.7
444.5
552.0
(0.64%)
0.11%
86
18.75
Revenue growth%
0.40
0.40
2.86
0.77
0.40
0.73
0.53
0.40
3.19
1.22
16.28
0.73
0.63
43
2.91
Gross margin%
27.06
27.59
29.18
27.37
27.66
25.99
23.16
23.86
26.57
27.40
20.99
25.99
27.22
84
17.14
Operating margin%
27.78
26.26
26.20
25.79
24.79
23.48
25.11
25.19
27.05
27.84
24.02
25.19
26.00
82
26.76
Net margin%
7.25
4.25
5.94
4.46
4.73
5.39
4.73
2.92
3.29
3.47
16.37
3.47
4.60
39
16.77
P/E ratio (avg)x
39.97
37.80
36.79
38.37
42.66
45.53
45.87
50.65
57.41
56.11
21.85
50.65
44.09
6
6.086
EV/EBITx
16.93
17.81
19.43
20.47
21.74
24.20
24.43
26.16
25.36
25.32
19.56
25.32
22.97
42
9.00
FCF yield (avg)%
28.56
26.26
24.17
26.74
24.10
21.64
22.17
21.65
19.39
21.70
29.74
21.65
23.14
29
18.85
FCF margin%
22.25
20.90
19.29
16.59
18.62
20.38
21.69
24.16
25.40
23.65
25.09
23.65
21.30
64
0.335
FCF / Net incomex
1.489
1.586
1.763
2.062
2.277
2.462
2.579
2.709
2.825
3.196
0.754
2.709
2.369
10
14.37
ROIC%
18.39
20.15
20.95
22.02
23.88
23.72
26.39
25.03
27.63
25.27
29.67
25.27
23.80
31
2.71
Return on equity%
11.61
9.50
7.40
8.40
8.51
6.34
7.07
8.63
9.33
9.10
24.63
8.63
8.57
27
17.19
Return on assets%
7.57
9.44
7.74
9.33
9.19
6.94
4.99
4.45
5.31
7.38
20.80
5.31
7.48
71
2.10
EPS$
1.29
1.19
1.09
1.02
1.07
1.14
1.14
1.14
1.05
0.97
2.16
(1.90%)
(4.08%)
—
12.97
EPS growth%
11.78
12.93
10.94
9.81
9.52
11.40
14.08
11.17
12.06
11.68
7.96
11.68
11.54
93
2.51
Bookvalue per sh$
3.59
3.65
3.51
3.51
3.71
3.84
4.19
4.61
5.07
4.62
2.62
4.51%
3.32%
—
4.57
FCF per share$
4.71
4.75
4.47
4.06
4.10
4.43
4.74
4.46
5.00
4.53
3.21
2.02%
0.43%
—
2.86
Dividend per sh$
1.57
1.60
1.58
1.38
1.21
1.25
1.09
1.09
0.96
0.97
3.00
(4.33%)
(5.01%)
—
27.96
Div yield (avg)%
26.46
28.71
27.95
26.42
28.76
26.61
25.64
24.33
25.23
25.62
26.56
25.62
26.44
67
11.88
Payout ratio%
8.74
7.63
10.17
8.52
5.85
4.70
2.23
2.23
1.73
0.74
15.03
2.23
5.28
27
61.68
Shares (diluted)M
87.04
100.2
112.7
118.8
127.3
145.6
158.4
147.3
160.9
159.8
60.77
4.66%
6.38%
19
12.01
Buyback yield%
15.93
18.66
21.12
20.15
17.91
15.38
15.30
17.62
19.18
17.33
15.90
17.33
17.76
53
0.715
D/E ratiox
1.360
1.419
1.603
1.796
2.112
2.080
2.452
2.496
2.689
2.868
0.621
2.496
2.096
56
159.5
Enterprise value$M
298.6
322.7
341.7
321.0
318.7
291.3
262.4
248.0
241.7
245.7
437.9
(5.07%)
(1.65%)
18
474.0
LT debt$M
439.5
469.4
414.8
362.3
370.1
367.9
323.0
296.3
313.0
339.1
391.8
(1.73%)
(2.68%)
51
Revenue
$444.5M
0.11%
1.00×
Cost of revenue
$311.1M
0.11%
1.00×
Operating expenses
$69.95M
0.86%
1.08×
Goodwill & intangibles
15.67%
Spread over hurdle
(2.22%)