224.3
Revenue$M
395.2
412.0
429.1
450.7
467.8
479.4
497.6
522.0
548.1
558.6
238.7
3.61%
4.05%
25
27.38
Revenue growth%
16.48
18.13
17.52
20.18
19.44
17.13
17.63
16.58
18.35
17.75
3.94
17.63
17.69
92
13.43
Gross margin%
20.63
21.92
19.23
18.36
19.97
19.27
21.99
21.29
21.43
21.87
15.13
21.43
20.96
72
27.36
Operating margin%
19.17
20.06
18.65
16.61
18.24
16.59
13.99
14.84
17.25
15.63
24.50
15.63
16.93
86
25.21
Net margin%
32.84
30.15
28.99
31.76
31.42
30.02
30.52
29.33
30.47
28.09
26.70
30.02
30.31
39
29.43
P/E ratio (avg)x
35.58
33.88
34.37
39.21
41.55
45.87
50.30
50.43
49.65
51.17
31.33
50.30
43.71
36
7.032
EV/EBITx
8.325
8.627
8.021
7.420
7.303
7.919
7.893
8.750
10.14
10.68
37.46
8.750
8.173
58
8.82
FCF yield (avg)%
11.84
9.94
11.51
13.87
16.85
17.87
19.80
20.20
20.71
18.75
16.75
19.80
17.36
55
8.14
FCF margin%
6.37
6.62
6.45
3.65
5.82
7.42
9.30
10.80
13.07
11.52
27.71
10.80
7.02
90
1.305
FCF / Net incomex
1.496
1.442
1.567
1.582
1.506
1.447
1.408
1.463
1.704
1.913
0.194
1.463
1.501
43
3.55
ROIC%
23.25
21.41
21.89
22.06
21.47
20.23
21.10
23.58
22.50
25.33
19.39
22.50
21.98
84
29.92
Return on equity%
28.39
26.91
29.37
27.78
25.59
22.94
20.03
22.44
24.56
25.68
13.49
22.94
25.64
46
28.21
Return on assets%
24.67
22.18
21.06
19.14
18.76
18.75
18.61
20.82
22.10
23.75
27.65
20.82
20.94
73
6.29
EPS$
10.20
11.80
12.22
12.83
14.94
17.98
20.66
23.44
23.55
28.35
6.42
13.67%
12.42%
—
8.56
EPS growth%
21.53
22.48
25.32
25.12
26.78
27.22
25.82
24.19
25.77
25.39
20.38
25.77
25.36
41
4.47
Bookvalue per sh$
7.24
6.34
6.61
7.19
6.31
6.52
6.76
7.27
7.56
6.76
8.18
1.39%
(1.83%)
—
12.13
FCF per share$
9.40
8.52
7.63
8.15
7.29
6.43
5.73
5.49
5.42
5.46
6.48
(5.62%)
(4.82%)
—
7.18
Dividend per sh$
5.79
5.92
6.42
6.42
6.80
7.94
8.74
9.36
10.56
11.10
6.79
10.29%
7.62%
—
29.47
Div yield (avg)%
1.66
0.40
1.27
2.26
1.59
2.10
5.09
3.86
2.08
3.79
6.07
3.79
2.09
68
22.09
Payout ratio%
31.45
31.30
32.11
33.16
34.07
34.32
33.85
31.69
33.79
36.71
24.36
33.85
33.47
57
24.67
Shares (diluted)M
28.58
29.63
30.18
30.10
29.53
28.46
29.10
33.50
32.78
37.16
24.57
4.70%
3.25%
21
27.97
Buyback yield%
12.77
15.47
14.48
17.36
16.48
16.23
19.09
16.58
13.99
11.16
12.97
16.23
15.85
62
0.709
D/E ratiox
1.008
1.125
1.301
1.359
1.505
1.753
2.024
2.379
2.846
3.445
0.410
2.379
1.629
91
312.4
Enterprise value$M
465.8
503.2
525.4
515.0
527.4
599.7
564.5
541.4
514.2
571.4
393.8
1.62%
2.54%
85
131.3
LT debt$M
128.0
135.3
140.2
129.8
114.2
102.0
91.38
80.62
84.00
89.41
70.94
(4.77%)
(4.51%)
36
Revenue
$558.6M
4.05%
1.00×
Cost of revenue
$367.2M
3.93%
0.99×
Operating expenses
$67.34M
5.46%
1.14×
Goodwill & intangibles
17.61%
Spread over hurdle
(3.01%)