218.0
Revenue$M
643.3
657.0
656.7
666.8
666.0
662.7
650.0
637.8
654.6
660.7
235.2
(0.16%)
0.53%
14
8.83
Revenue growth%
18.11
20.72
23.44
22.12
19.62
19.39
19.09
19.83
21.26
19.72
4.88
19.72
19.77
83
11.16
Gross margin%
22.36
21.09
21.51
22.17
19.50
18.47
18.14
19.00
20.66
21.01
27.82
19.00
20.84
17
9.46
Operating margin%
17.24
15.21
17.61
15.07
15.80
18.47
19.62
20.70
18.89
17.23
18.97
18.89
17.42
22
27.43
Net margin%
7.13
8.96
6.96
4.82
4.08
5.91
3.00
2.06
1.04
3.02
3.37
3.00
4.45
26
13.76
P/E ratio (avg)x
11.26
12.03
13.75
13.38
14.79
16.78
19.02
18.43
18.74
18.82
7.295
18.74
15.78
34
20.96
EV/EBITx
21.91
21.80
19.77
21.46
19.93
21.92
21.96
23.45
23.57
22.60
35.82
22.60
21.92
67
9.29
FCF yield (avg)%
17.98
20.92
23.64
25.84
27.16
25.51
27.80
30.38
33.32
35.82
29.27
30.38
26.50
48
28.06
FCF margin%
3.05
5.59
6.67
7.46
7.35
8.12
9.64
11.19
11.84
9.67
23.19
9.67
7.79
47
0.331
FCF / Net incomex
1.418
1.516
1.519
1.453
1.488
1.461
1.505
1.746
1.914
2.086
1.509
1.746
1.511
37
8.81
ROIC%
21.93
19.63
21.01
21.17
18.78
18.28
19.77
18.15
21.11
18.45
16.06
18.45
19.70
66
2.82
Return on equity%
24.68
23.29
23.63
24.23
25.91
24.07
24.94
26.62
29.40
26.69
3.36
26.62
24.81
6
26.52
Return on assets%
25.69
25.66
22.71
24.16
25.58
27.00
24.20
24.75
25.47
22.97
12.01
24.75
25.11
77
0.83
EPS$
2.15
2.19
2.40
2.21
2.38
2.18
1.99
2.03
2.21
2.13
0.88
(2.22%)
0.65%
—
5.48
EPS growth%
6.39
9.38
9.61
7.60
6.24
7.92
5.28
5.36
7.15
4.83
10.81
5.36
6.77
20
0.35
Bookvalue per sh$
1.68
1.88
2.00
2.03
2.33
2.53
2.37
2.47
2.88
2.71
2.12
3.12%
6.01%
—
1.88
FCF per share$
0.40
0.38
0.40
0.34
0.35
0.35
0.31
0.30
0.29
0.27
0.39
(5.25%)
(3.75%)
—
1.04
Dividend per sh$
1.97
1.73
1.85
1.76
1.58
1.45
1.39
1.44
1.56
1.61
1.04
0.48%
(1.78%)
—
12.85
Div yield (avg)%
12.35
12.58
11.03
13.01
13.08
10.95
9.56
10.25
8.41
6.27
21.56
9.56
10.99
93
14.23
Payout ratio%
7.67
9.24
11.79
9.17
9.42
9.01
6.19
7.85
5.84
7.85
23.64
7.85
8.43
15
141.1
Shares (diluted)M
183.6
213.5
204.0
199.9
199.7
196.4
210.2
226.5
244.6
267.2
138.8
6.00%
3.70%
85
25.11
Buyback yield%
23.33
25.40
27.89
29.08
26.39
26.47
26.79
28.88
30.09
32.05
20.58
28.88
27.34
82
0.254
D/E ratiox
0.949
0.888
0.871
0.817
0.805
0.825
0.843
0.901
0.977
1.052
0.218
0.901
0.879
87
571.4
Enterprise value$M
70.72
70.08
69.60
83.77
93.12
101.4
111.6
134.9
139.9
156.8
86.08
10.98%
8.33%
14
70.65
LT debt$M
34.63
31.29
32.40
33.46
28.87
30.01
28.65
29.80
27.53
23.41
192.4
(4.10%)
(3.92%)
78
Revenue
$660.7M
0.53%
1.00×
Cost of revenue
$318.4M
0.70%
1.02×
Operating expenses
$154.5M
0.29%
0.98×
Spread over hurdle
44.13%