455.4
Revenue$M
644.3
637.8
643.4
661.7
660.3
677.0
679.5
686.6
679.5
685.6
506.5
0.75%
0.79%
21
27.11
Revenue growth%
13.98
12.12
9.26
6.95
6.18
5.47
2.69
2.97
2.71
2.45
18.78
2.71
5.83
28
22.35
Gross margin%
11.16
13.73
13.69
11.68
11.02
13.30
13.42
15.55
13.64
14.43
24.75
13.64
13.53
42
24.13
Operating margin%
14.78
14.51
16.25
18.02
16.70
17.32
19.28
17.36
15.52
16.94
7.23
17.32
16.82
24
10.95
Net margin%
24.43
23.16
20.87
20.82
21.85
24.00
21.31
23.76
24.24
25.38
26.71
24.00
23.46
59
13.30
P/E ratio (avg)x
8.991
9.224
10.83
12.36
12.26
13.70
13.24
15.17
14.86
14.36
29.89
14.36
12.80
83
17.89
EV/EBITx
12.69
10.95
11.16
9.782
10.40
10.19
10.43
9.673
8.630
8.960
11.39
9.673
10.29
12
29.15
FCF yield (avg)%
11.55
11.02
13.33
14.10
13.84
11.71
11.94
13.71
11.18
9.38
4.17
11.71
11.83
76
6.39
FCF margin%
0.63
3.11
3.46
1.81
0.40
0.40
0.40
0.40
2.43
0.40
3.84
0.40
0.52
52
0.134
FCF / Net incomex
1.400
1.368
1.264
1.234
1.292
1.168
1.199
1.247
1.418
1.612
0.547
1.247
1.278
11
24.10
ROIC%
26.89
24.48
26.99
24.36
27.14
27.88
30.69
31.78
30.09
27.11
11.16
30.09
27.12
25
5.94
Return on equity%
10.96
13.28
12.66
14.48
13.07
11.40
13.29
13.30
12.42
11.06
15.29
12.42
12.86
65
20.63
Return on assets%
10.44
10.63
11.67
14.35
12.43
12.93
14.70
14.69
15.31
12.59
12.54
14.69
12.76
37
0.95
EPS$
1.22
1.18
1.10
1.16
1.04
1.00
0.97
0.96
0.88
0.97
1.00
(1.46%)
(2.61%)
—
12.58
EPS growth%
1.39
1.98
1.48
1.62
0.40
0.40
2.46
2.53
3.80
1.40
18.53
2.46
1.55
52
1.29
Bookvalue per sh$
2.25
2.43
2.48
2.28
2.39
2.44
2.41
2.56
2.44
2.15
1.46
(2.04%)
(1.75%)
—
2.98
FCF per share$
1.51
1.49
1.59
1.56
1.50
1.61
1.57
1.67
1.70
1.74
1.27
3.08%
1.69%
—
1.77
Dividend per sh$
1.05
1.13
1.04
1.04
1.11
1.07
1.06
1.01
1.00
1.05
1.07
(1.17%)
0.82%
—
17.71
Div yield (avg)%
14.84
13.70
15.70
17.66
15.83
16.79
17.90
18.98
21.05
23.15
20.29
18.98
17.22
47
17.45
Payout ratio%
22.43
20.77
18.29
15.84
13.72
16.24
18.57
18.47
16.47
14.13
27.36
16.47
17.38
44
59.23
Shares (diluted)M
82.00
81.80
87.67
97.34
92.83
105.6
104.9
112.8
117.3
134.0
60.86
7.62%
6.04%
27
2.59
Buyback yield%
28.07
29.78
31.42
34.30
32.87
30.90
29.60
29.75
31.12
31.98
15.68
30.90
31.01
35
0.584
D/E ratiox
1.003
1.149
1.058
1.011
0.992
1.068
1.046
1.036
0.952
0.981
0.981
1.036
1.023
21
0.522
Enterprise value$B
0.545
0.626
0.627
0.704
0.828
0.819
0.957
0.967
1.004
0.980
0.451
3.42%
6.15%
89
104.6
LT debt$M
570.9
607.3
616.9
659.1
688.5
685.9
727.6
733.7
772.9
830.5
58.63
3.82%
3.54%
79
Revenue
$685.6M
0.79%
1.00×
Cost of revenue
$428.8M
1.22%
1.04×
Operating expenses
$146.9M
0.24%
0.95×
Goodwill & intangibles
17.22%
Spread over hurdle
(3.63%)