464.3
Revenue$M
558.2
568.9
593.9
613.9
624.1
637.9
649.8
673.5
686.8
697.8
486.6
2.26%
2.76%
40
21.12
Revenue growth%
19.19
17.70
17.19
19.00
19.49
19.46
21.28
21.83
22.05
22.21
29.29
21.83
19.48
41
16.49
Gross margin%
11.49
12.84
10.90
10.99
9.21
8.60
7.27
4.69
4.98
6.63
19.78
6.63
8.91
88
25.88
Operating margin%
11.45
13.49
16.12
15.34
12.85
15.04
16.93
18.78
17.05
16.92
4.58
16.93
15.73
41
23.12
Net margin%
16.69
14.99
17.81
20.39
20.33
22.62
23.38
25.68
23.79
21.32
6.47
23.38
20.86
23
19.86
P/E ratio (avg)x
24.31
21.92
19.60
19.90
17.28
17.06
15.01
16.03
15.48
16.36
25.25
16.03
17.17
73
18.59
EV/EBITx
31.55
35.29
35.24
39.47
35.64
37.79
33.72
36.37
35.31
36.92
36.22
36.37
35.47
52
19.96
FCF yield (avg)%
6.95
4.06
5.38
3.81
6.38
8.09
9.24
12.15
9.82
10.52
24.62
9.82
7.52
10
9.32
FCF margin%
11.49
8.79
10.06
7.51
8.83
10.34
8.85
10.04
8.85
9.22
11.54
9.22
9.04
72
0.958
FCF / Net incomex
1.072
1.046
1.128
1.306
1.326
1.484
1.462
1.633
1.653
1.859
1.634
1.633
1.394
63
20.80
ROIC%
20.18
20.48
18.01
20.58
18.42
18.74
21.26
24.18
24.02
24.71
4.70
24.02
20.53
11
5.79
Return on equity%
20.73
20.99
21.11
20.81
20.74
21.03
19.82
19.37
18.92
19.48
21.90
19.48
20.73
69
14.52
Return on assets%
22.82
19.92
18.75
20.99
21.31
18.60
17.72
16.79
18.01
16.75
26.69
17.72
18.68
57
1.84
EPS$
4.05
4.23
3.95
4.12
4.42
4.72
5.04
5.03
5.51
5.08
2.03
2.83%
2.78%
—
9.42
EPS growth%
28.92
26.20
24.28
26.29
25.11
27.09
29.10
30.70
29.00
28.51
6.98
29.00
27.80
6
3.50
Bookvalue per sh$
1.50
1.42
1.34
1.23
1.16
1.26
1.26
1.20
1.15
1.11
2.44
(0.96%)
(3.69%)
—
1.76
FCF per share$
5.65
6.02
5.79
6.19
6.01
6.12
6.86
7.78
8.59
9.37
1.04
9.30%
6.15%
—
3.38
Dividend per sh$
5.51
5.37
5.87
6.29
6.15
7.05
6.97
6.95
8.06
8.84
0.98
7.51%
5.41%
—
7.58
Div yield (avg)%
21.19
19.97
22.20
21.57
20.99
18.56
15.56
17.70
20.11
17.37
5.06
17.70
20.04
88
7.51
Payout ratio%
12.95
11.82
13.44
14.98
17.79
19.60
18.62
16.27
13.85
16.03
11.88
16.27
15.51
74
66.82
Shares (diluted)M
59.42
64.52
55.78
57.96
53.62
48.89
46.80
49.44
44.21
47.54
69.82
(2.38%)
(2.37%)
72
29.35
Buyback yield%
15.39
14.54
15.23
13.95
15.64
17.91
15.20
16.39
19.37
17.68
13.67
17.68
15.51
91
1.292
D/E ratiox
0.348
0.329
0.362
0.397
0.436
0.433
0.435
0.406
0.424
0.423
0.820
0.424
0.414
33
345.4
Enterprise value$M
44.98
49.71
46.40
43.77
45.47
43.76
46.75
50.13
46.77
43.93
182.9
(0.69%)
(0.09%)
68
428.8
LT debt$M
212.9
236.7
248.4
263.9
256.2
291.7
319.4
330.6
310.9
309.1
98.72
3.83%
4.02%
76
Revenue
$697.8M
2.76%
1.00×
Cost of revenue
$404.6M
2.78%
1.00×
Operating expenses
$101.6M
2.77%
1.00×
Cash and investments
18.45%