220.6
Revenue$M
843.8
834.6
854.6
844.3
840.9
835.9
840.8
850.3
863.5
859.3
226.2
0.44%
0.48%
17
28.64
Revenue growth%
15.47
14.17
15.96
17.94
18.90
21.44
24.40
22.28
22.81
22.58
18.23
22.58
20.17
73
20.07
Gross margin%
17.35
15.79
14.81
13.64
13.61
13.43
14.24
11.29
9.06
10.63
14.22
11.29
13.62
30
12.80
Operating margin%
10.01
12.63
12.87
14.90
16.79
17.54
18.08
18.63
15.70
12.88
15.24
17.54
15.30
85
10.13
Net margin%
16.08
16.40
13.58
13.42
12.04
12.71
11.40
11.18
13.37
13.98
18.65
12.71
13.40
18
6.328
P/E ratio (avg)x
8.700
8.297
9.240
8.898
8.796
8.597
7.876
8.866
8.159
8.220
19.66
8.220
8.648
72
9.171
EV/EBITx
25.66
24.00
25.54
24.50
22.17
20.07
17.77
18.19
18.21
16.48
35.74
18.19
21.12
17
21.23
FCF yield (avg)%
3.05
0.66
0.40
0.40
0.40
2.73
5.61
6.20
4.10
4.49
27.03
4.49
2.89
48
10.73
FCF margin%
15.12
13.17
13.03
12.53
13.55
11.54
11.54
12.12
12.95
11.05
7.72
11.54
12.74
87
1.074
FCF / Net incomex
0.809
0.798
0.701
0.623
0.651
0.623
0.600
0.644
0.674
0.603
0.579
0.623
0.648
22
28.17
ROIC%
23.47
25.05
24.85
25.53
23.65
23.68
24.08
26.28
25.29
27.92
3.37
25.29
24.95
44
13.90
Return on equity%
10.75
7.98
5.02
6.99
7.36
4.74
7.12
9.93
8.52
10.30
13.44
8.52
7.67
68
17.53
Return on assets%
6.18
9.18
6.47
7.27
5.44
7.90
10.61
10.47
9.91
10.10
7.84
10.10
8.54
22
3.28
EPS$
2.41
2.55
2.60
2.71
3.12
3.11
3.53
3.43
3.98
3.90
3.38
4.55%
4.36%
—
3.44
EPS growth%
11.09
9.50
8.80
11.37
12.24
9.95
10.11
8.74
8.20
8.30
16.49
8.74
9.72
13
3.62
Bookvalue per sh$
3.52
3.23
3.14
2.79
2.63
2.57
2.52
2.59
2.34
2.28
1.28
(2.76%)
(3.53%)
—
0.71
FCF per share$
3.20
3.31
3.54
3.85
4.23
4.06
4.08
4.48
4.68
4.14
0.64
(0.43%)
2.54%
—
3.73
Dividend per sh$
0.73
0.79
0.93
0.95
1.04
1.22
1.36
1.36
1.65
1.98
3.06
13.84%
11.21%
—
25.14
Div yield (avg)%
20.16
21.84
24.28
25.01
23.37
24.60
24.56
22.46
21.93
22.47
27.08
22.47
22.92
79
4.01
Payout ratio%
3.63
1.34
0.66
0.40
0.40
0.40
0.65
0.40
0.46
2.72
15.98
0.46
0.56
7
138.7
Shares (diluted)M
143.5
151.0
165.2
181.1
197.7
209.5
201.3
189.5
177.6
188.6
140.2
(0.93%)
2.09%
58
12.64
Buyback yield%
16.84
17.59
15.64
15.20
13.05
15.75
16.14
15.13
12.37
13.16
19.18
15.13
15.42
10
0.532
D/E ratiox
1.562
1.804
1.993
2.318
2.547
2.856
2.899
3.427
3.450
3.323
0.156
3.323
2.701
53
698.0
Enterprise value$M
809.6
779.5
720.3
770.9
699.4
653.8
695.3
707.3
714.6
653.6
312.8
(1.35%)
(2.94%)
20
413.9
LT debt$M
140.1
150.7
150.0
146.4
145.4
139.5
138.1
128.3
135.0
128.2
240.4
(2.49%)
(0.23%)
77
Revenue
$859.3M
0.48%
1.00×
Cost of revenue
$486.7M
0.35%
0.99×
Operating expenses
$186.7M
0.08%
0.96×
Goodwill & intangibles
18.53%
Cash and investments
16.95%
Spread over hurdle
13.40%