575.8
Revenue$M
367.0
404.6
444.3
473.9
524.7
570.5
624.5
696.0
760.9
829.9
604.1
9.61%
9.60%
50
14.03
Revenue growth%
23.22
24.50
25.60
23.54
22.64
21.56
20.19
21.36
23.04
22.99
27.29
21.56
23.01
53
8.57
Gross margin%
19.74
20.48
17.97
20.25
18.83
19.76
18.98
21.17
24.17
24.08
14.39
21.17
20.00
45
2.19
Operating margin%
18.01
20.05
20.33
22.01
20.36
19.30
17.60
15.26
13.43
11.24
4.44
15.26
18.65
25
9.37
Net margin%
7.50
9.21
8.58
11.40
8.87
9.68
9.76
9.91
11.68
9.20
10.88
9.76
9.45
36
15.35
P/E ratio (avg)x
28.58
26.00
28.44
29.25
30.13
30.32
31.76
34.92
32.39
31.70
37.79
31.76
30.22
9
10.36
EV/EBITx
13.02
13.85
13.91
15.56
14.56
13.92
14.34
14.82
16.17
15.60
33.68
14.82
14.45
41
4.98
FCF yield (avg)%
19.21
20.92
21.85
23.18
22.17
23.07
22.63
24.05
21.43
23.55
24.50
23.07
22.40
54
29.27
FCF margin%
19.47
18.06
17.90
20.32
19.91
21.79
19.23
17.41
20.07
19.18
16.64
19.23
19.35
67
0.186
FCF / Net incomex
0.977
1.113
1.085
1.181
1.348
1.269
1.301
1.224
1.218
1.374
0.833
1.269
1.221
50
9.67
ROIC%
15.57
17.36
17.01
19.80
19.83
17.82
15.46
17.33
19.29
22.24
20.01
17.82
17.59
62
19.07
Return on equity%
16.35
17.35
19.69
21.17
23.03
23.54
21.61
21.99
20.92
21.18
7.22
21.61
21.17
34
11.98
Return on assets%
27.78
29.85
31.83
29.55
29.89
31.82
30.16
29.23
31.52
34.20
25.68
31.52
30.03
83
4.31
EPS$
15.42
15.61
16.75
17.69
18.09
18.64
21.98
26.06
29.37
30.65
4.78
11.12%
8.52%
—
3.21
EPS growth%
21.18
22.61
23.23
21.00
23.47
21.59
20.76
23.52
24.52
25.82
10.58
23.52
22.92
10
7.65
Bookvalue per sh$
6.60
6.47
5.87
5.67
6.15
6.25
5.91
6.50
5.73
5.99
2.25
(0.53%)
(1.82%)
—
7.23
FCF per share$
4.13
3.53
3.42
3.57
3.21
3.46
3.50
3.25
2.79
2.54
2.16
(4.51%)
(5.18%)
—
8.29
Dividend per sh$
3.48
3.32
3.33
3.00
2.68
2.73
2.89
2.80
3.02
3.21
1.30
3.73%
(2.31%)
—
25.07
Div yield (avg)%
15.81
14.73
15.24
18.06
17.08
14.92
16.78
19.44
20.33
21.87
17.02
19.44
16.93
43
25.36
Payout ratio%
17.20
16.24
14.27
13.86
16.51
17.01
17.12
17.97
16.20
16.88
28.82
17.01
16.70
77
38.92
Shares (diluted)M
41.91
44.76
43.76
50.33
54.25
57.21
59.66
68.52
68.28
76.31
39.12
7.06%
6.28%
40
24.17
Buyback yield%
31.13
31.09
28.97
29.41
28.37
30.79
32.52
30.42
32.07
29.47
19.79
30.79
30.60
62
0.463
D/E ratiox
0.714
0.743
0.870
0.929
0.987
0.987
1.065
1.062
1.023
1.012
1.587
1.023
0.987
36
97.19
Enterprise value$M
270.2
261.7
289.7
307.1
328.6
349.2
360.7
381.6
391.3
389.4
265.9
3.45%
4.14%
26
477.1
LT debt$M
413.6
433.1
437.9
486.1
478.6
478.4
500.6
467.8
514.6
586.7
214.0
4.16%
3.03%
45
Revenue
$829.9M
9.60%
1.00×
Cost of revenue
$415.4M
9.88%
1.03×
Operating expenses
$179.0M
9.34%
0.98×
Spread over hurdle
12.84%