289.5
Revenue$M
574.7
615.2
639.3
678.5
724.1
780.5
822.3
860.5
916.4
965.9
302.3
5.93%
5.71%
68
24.21
Revenue growth%
28.16
25.65
23.04
24.44
24.63
25.95
24.03
23.25
24.98
23.91
7.37
24.03
24.53
17
5.78
Gross margin%
19.21
21.57
21.46
19.12
19.77
20.24
20.35
20.13
18.40
17.82
8.77
20.13
19.95
28
28.41
Operating margin%
27.81
29.97
31.68
34.55
37.47
35.97
33.10
32.80
34.09
33.34
7.93
33.34
33.22
72
4.91
Net margin%
30.80
31.78
28.99
27.94
26.61
27.45
29.36
31.24
29.48
29.11
28.07
29.36
29.23
45
14.02
P/E ratio (avg)x
14.82
15.15
16.83
17.14
17.63
18.78
22.53
23.54
28.24
30.86
15.53
23.54
18.21
66
27.11
EV/EBITx
10.29
11.64
11.85
13.34
13.88
14.06
16.76
20.31
22.84
24.32
18.31
20.31
13.97
81
12.91
FCF yield (avg)%
16.10
13.92
11.72
9.87
11.27
11.58
13.83
11.44
11.50
13.68
28.95
11.58
11.65
66
14.70
FCF margin%
21.62
20.98
23.78
23.86
21.51
18.63
17.02
17.03
14.26
15.96
18.00
17.02
19.81
72
0.215
FCF / Net incomex
0.342
0.320
0.296
0.273
0.264
0.281
0.272
0.238
0.234
0.215
0.756
0.238
0.272
17
6.51
ROIC%
10.30
10.19
12.51
13.16
13.30
11.35
11.45
13.11
15.73
17.26
9.40
13.11
12.81
16
6.91
Return on equity%
19.37
19.82
22.81
23.13
21.58
23.82
24.07
26.52
26.16
27.81
25.63
26.16
23.47
70
14.70
Return on assets%
23.90
21.51
23.30
22.73
20.11
22.66
22.16
19.50
19.78
17.02
10.12
19.78
21.83
34
1.24
EPS$
1.89
2.17
2.18
2.32
2.49
2.74
2.87
2.92
3.37
3.76
1.35
8.61%
8.44%
—
4.26
EPS growth%
31.54
32.75
31.95
33.13
33.23
34.02
33.45
32.63
34.72
34.43
4.86
34.02
33.18
91
1.26
Bookvalue per sh$
3.96
4.47
4.10
4.45
4.68
5.24
5.45
4.95
5.43
5.20
2.68
2.15%
3.61%
—
1.39
FCF per share$
4.03
4.23
4.36
4.67
5.42
6.07
6.02
7.01
7.28
8.39
1.91
9.12%
9.01%
—
1.74
Dividend per sh$
0.45
0.45
0.52
0.58
0.63
0.71
0.67
0.69
0.64
0.62
1.28
(0.27%)
3.08%
—
15.57
Div yield (avg)%
13.68
12.87
14.69
13.69
16.42
18.25
19.72
18.38
16.54
17.66
2.75
18.25
16.48
72
18.03
Payout ratio%
15.24
16.85
16.57
17.58
16.51
18.62
16.60
14.76
16.13
16.46
27.41
16.46
16.54
26
170.8
Shares (diluted)M
207.4
209.1
186.7
177.7
164.0
170.2
159.7
137.9
142.1
123.9
179.5
(5.45%)
(4.88%)
8
17.70
Buyback yield%
38.94
41.55
40.74
41.89
40.35
37.53
36.66
37.46
37.45
39.51
11.14
37.46
39.23
82
0.870
D/E ratiox
0.148
0.151
0.150
0.161
0.139
0.134
0.145
0.134
0.146
0.133
1.571
0.134
0.146
76
810.4
Enterprise value$M
215.5
202.8
172.7
153.7
163.8
157.6
151.3
153.7
138.6
141.6
796.2
(2.87%)
(4.18%)
24
417.9
LT debt$M
586.2
571.3
607.7
542.5
576.2
502.5
536.9
524.3
461.8
496.4
102.1
(2.94%)
(1.71%)
23
Revenue
$965.9M
5.71%
1.00×
Cost of revenue
$499.3M
5.49%
0.98×
Operating expenses
$207.5M
6.22%
1.05×
Cash and investments
18.07%
Spread over hurdle
33.18%