377.9
Revenue$M
705.0
724.3
747.5
758.4
768.6
776.0
773.9
795.1
814.8
823.3
408.5
1.39%
1.97%
73
17.16
Revenue growth%
6.99
7.75
8.51
8.40
10.93
11.82
9.22
9.96
8.28
5.87
5.59
9.22
8.46
57
6.91
Gross margin%
20.89
18.88
20.87
18.92
21.20
23.73
25.55
24.16
23.27
21.88
21.17
23.73
21.54
17
26.86
Operating margin%
21.17
19.14
19.01
18.27
18.98
20.81
19.47
20.91
19.25
16.98
14.28
19.47
19.20
72
13.10
Net margin%
12.71
13.13
10.41
11.90
10.25
12.35
13.99
15.49
13.08
15.96
14.14
13.99
12.90
18
36.06
P/E ratio (avg)x
14.71
14.68
16.84
16.23
18.14
19.20
19.74
21.69
23.78
22.65
23.34
21.69
18.67
78
18.81
EV/EBITx
40.51
46.32
49.68
54.25
51.88
53.57
58.42
56.55
63.24
68.84
19.93
58.42
53.91
93
17.96
FCF yield (avg)%
22.24
19.41
21.55
20.11
18.72
19.86
16.93
19.16
21.87
21.47
18.51
19.86
19.98
79
19.74
FCF margin%
21.99
22.50
21.30
21.16
22.59
24.51
27.16
25.17
28.01
28.12
7.59
27.16
23.55
7
0.552
FCF / Net incomex
1.446
1.667
1.720
1.733
2.038
2.169
2.520
2.876
3.387
3.684
0.939
2.876
2.103
69
2.69
ROIC%
2.11
0.40
1.02
0.40
1.17
1.09
3.26
0.93
0.40
2.75
18.41
1.09
1.05
25
14.44
Return on equity%
8.79
9.48
8.07
6.44
7.47
7.32
5.64
4.01
6.76
8.06
4.32
6.76
7.39
34
26.81
Return on assets%
27.62
28.21
29.43
26.79
26.53
28.65
25.76
23.23
23.80
23.64
24.68
23.80
26.66
93
2.16
EPS$
0.65
0.66
0.58
0.62
0.59
0.57
0.61
0.62
0.55
0.50
2.22
(3.46%)
(2.83%)
—
17.59
EPS growth%
17.16
19.84
21.93
22.21
22.09
24.22
26.64
24.85
24.57
26.27
28.14
24.85
23.21
76
0.89
Bookvalue per sh$
2.44
2.28
2.47
2.54
2.78
3.13
3.48
3.49
3.64
3.53
2.12
4.93%
3.28%
—
2.15
FCF per share$
0.84
0.88
0.82
0.90
0.93
0.93
0.89
0.96
1.02
0.95
2.29
0.29%
0.80%
—
2.45
Dividend per sh$
2.82
3.22
3.73
3.60
3.39
3.30
3.65
3.47
3.51
3.30
1.64
(0.53%)
2.33%
—
29.86
Div yield (avg)%
2.36
4.11
3.86
0.98
0.40
2.46
3.12
1.13
2.76
1.35
9.15
2.46
2.41
62
24.73
Payout ratio%
4.31
1.45
0.40
0.40
0.54
0.40
0.40
0.40
0.40
0.40
17.34
0.40
0.40
43
109.2
Shares (diluted)M
136.2
134.0
130.8
145.5
176.0
205.5
248.9
281.8
322.6
385.8
109.1
17.00%
10.77%
61
8.93
Buyback yield%
33.80
36.69
37.21
38.21
39.94
38.12
40.93
40.23
39.04
40.38
23.57
40.23
38.63
73
1.614
D/E ratiox
1.290
1.228
1.280
1.398
1.334
1.574
1.606
1.543
1.493
1.406
0.527
1.543
1.402
7
490.5
Enterprise value$M
473.4
478.7
475.0
490.4
562.3
524.9
587.7
581.4
653.7
622.2
524.5
2.05%
2.36%
14
609.2
LT debt$M
110.6
131.9
132.9
145.2
146.3
150.2
179.9
176.6
201.6
217.6
465.7
8.26%
6.97%
86
Revenue
$823.3M
1.97%
1.00×
Cost of revenue
$423.4M
2.00%
1.00×
Operating expenses
$180.3M
1.62%
0.97×
Goodwill & intangibles
16.03%
Spread over hurdle
(2.52%)