500.3
Revenue$M
774.8
798.0
819.8
849.5
885.2
889.8
904.7
941.7
945.1
990.4
535.1
2.27%
2.60%
73
13.93
Revenue growth%
28.99
31.54
31.10
31.07
28.79
25.91
26.92
25.23
25.88
28.79
12.69
25.91
28.79
31
9.62
Gross margin%
18.06
16.50
14.14
14.48
13.40
13.74
14.74
17.22
16.70
15.19
22.06
15.19
14.97
50
19.73
Operating margin%
31.86
31.31
31.39
34.12
32.14
31.45
30.29
33.20
30.84
31.88
17.04
31.45
31.65
74
28.30
Net margin%
17.25
16.35
14.23
16.12
17.87
15.71
15.24
17.86
15.18
17.87
20.84
15.71
16.23
67
19.22
P/E ratio (avg)x
35.49
36.04
34.42
32.92
30.81
31.12
34.37
36.33
35.91
36.69
10.85
35.91
34.95
6
31.53
EV/EBITx
33.53
37.64
36.94
38.00
37.61
42.80
44.53
50.92
56.65
57.62
10.43
50.92
40.40
68
2.34
FCF yield (avg)%
31.09
33.25
35.75
35.14
34.11
32.43
30.97
30.92
31.22
28.99
26.91
30.97
31.82
90
12.36
FCF margin%
16.94
17.68
15.84
16.41
13.60
16.10
16.71
17.02
14.65
16.69
17.53
16.69
16.55
89
1.782
FCF / Net incomex
1.441
1.608
1.740
2.117
2.162
2.422
2.636
3.167
3.465
3.704
0.768
3.167
2.292
92
9.57
ROIC%
17.77
19.52
22.37
24.78
22.17
19.54
17.05
17.73
17.56
15.48
28.30
17.56
18.64
88
13.54
Return on equity%
23.43
23.41
23.21
23.15
20.71
23.13
25.00
24.04
24.07
23.61
21.55
24.04
23.42
65
15.17
Return on assets%
23.07
22.78
20.56
18.40
16.37
17.53
19.25
21.86
22.84
21.09
14.50
21.09
20.82
17
1.22
EPS$
0.80
0.82
0.82
0.74
0.63
0.67
0.67
0.71
0.69
0.73
1.30
2.99%
(1.95%)
—
17.60
EPS growth%
17.04
16.60
18.46
15.85
17.51
16.71
19.65
18.65
19.77
18.96
14.99
18.96
17.98
21
1.70
Bookvalue per sh$
4.03
4.74
5.53
5.71
6.22
6.28
6.52
7.25
8.32
9.45
3.12
8.73%
10.76%
—
1.44
FCF per share$
0.63
0.63
0.69
0.66
0.73
0.78
0.72
0.79
0.85
0.80
0.98
1.76%
3.68%
—
2.48
Dividend per sh$
1.01
0.94
0.86
0.85
0.82
0.73
0.81
0.78
0.80
0.87
0.77
1.33%
(1.81%)
—
22.11
Div yield (avg)%
30.79
32.65
30.25
29.23
27.96
30.38
27.65
27.02
28.57
25.71
6.11
27.65
28.90
13
9.59
Payout ratio%
28.13
29.92
27.58
30.23
30.41
31.95
30.71
33.08
35.33
37.71
11.16
33.08
30.56
59
130.9
Shares (diluted)M
128.4
113.9
103.9
111.0
96.55
98.30
102.3
96.65
88.96
85.28
124.8
(2.45%)
(3.34%)
91
10.49
Buyback yield%
8.60
10.35
8.52
9.88
10.83
11.16
12.96
15.52
18.42
19.67
7.11
15.52
10.99
49
1.732
D/E ratiox
1.748
1.663
1.783
1.984
2.227
2.268
2.200
2.329
2.247
2.419
0.542
2.268
2.214
57
0.653
Enterprise value$B
1.334
1.486
1.685
1.964
1.902
1.839
2.043
2.087
2.078
2.028
0.977
1.29%
5.96%
26
469.0
LT debt$M
856.5
861.0
781.4
807.1
799.1
746.3
664.5
614.0
625.2
619.5
782.3
(4.96%)
(4.29%)
11
Revenue
$990.4M
2.60%
1.00×
Cost of revenue
$547.1M
2.38%
0.98×
Operating expenses
$119.3M
2.83%
1.02×