476.9
Revenue$M
570.1
608.3
635.1
676.0
713.0
756.9
819.6
853.8
905.8
947.8
523.6
5.86%
6.02%
32
17.30
Revenue growth%
17.61
14.93
14.35
11.77
12.96
14.98
13.45
13.87
14.15
13.34
24.62
13.87
14.01
69
11.62
Gross margin%
17.10
19.04
16.20
13.35
10.64
8.81
11.33
9.99
12.00
11.20
19.65
11.20
11.66
71
21.76
Operating margin%
17.45
15.91
16.55
14.86
14.77
13.98
14.72
12.97
11.07
8.98
16.66
12.97
14.74
30
15.68
Net margin%
13.29
15.24
15.13
14.48
15.34
13.97
14.73
11.91
10.12
7.78
10.15
11.91
14.22
40
24.21
P/E ratio (avg)x
31.09
31.93
30.19
27.25
28.16
29.83
31.47
31.38
28.34
30.59
19.82
30.59
30.39
50
23.60
EV/EBITx
39.80
41.70
38.89
35.31
37.62
37.11
36.92
38.14
42.42
42.75
11.05
38.14
38.51
62
27.02
FCF yield (avg)%
18.08
17.70
16.61
14.14
15.41
15.68
16.51
14.22
11.47
8.67
6.74
14.22
15.54
92
8.09
FCF margin%
19.93
19.84
19.01
19.45
17.52
18.96
20.23
17.80
19.83
20.73
25.73
19.83
19.64
53
0.447
FCF / Net incomex
1.410
1.561
1.740
1.714
1.592
1.801
1.842
1.937
1.835
2.073
0.807
1.842
1.770
58
27.33
ROIC%
14.01
13.42
12.91
11.16
10.15
12.12
10.89
10.05
8.01
9.50
3.29
10.05
11.02
65
2.75
Return on equity%
22.93
22.74
25.46
23.24
22.96
22.37
23.10
25.05
22.61
24.88
6.83
23.10
23.03
34
27.43
Return on assets%
7.55
7.24
7.37
4.98
4.67
3.31
4.13
5.94
5.28
4.45
3.48
4.45
5.13
76
7.09
EPS$
17.67
18.78
18.66
18.44
20.67
23.32
23.83
23.99
22.36
24.56
7.81
3.51%
4.20%
—
29.42
EPS growth%
8.25
8.65
8.51
7.18
5.20
4.62
1.81
0.40
0.71
0.97
13.81
0.97
4.91
36
6.59
Bookvalue per sh$
16.82
17.20
18.11
17.93
18.86
18.34
19.97
21.03
23.01
25.45
9.98
6.18%
4.15%
—
3.80
FCF per share$
14.86
17.10
17.45
20.89
20.49
23.83
28.60
28.77
31.61
34.92
5.98
11.25%
10.79%
—
13.75
Dividend per sh$
5.66
6.01
6.49
7.42
8.24
9.42
10.96
11.42
12.75
12.57
10.82
8.82%
9.88%
—
26.33
Div yield (avg)%
23.54
26.00
26.96
27.10
27.89
27.60
30.30
32.41
30.56
30.30
4.80
30.30
27.75
60
29.70
Payout ratio%
17.23
17.71
15.58
16.99
16.85
18.69
18.94
17.54
19.18
21.77
20.47
18.94
17.63
45
39.92
Shares (diluted)M
38.48
34.01
31.95
28.52
25.43
24.06
25.57
25.48
27.96
30.09
38.19
3.42%
(2.01%)
52
9.97
Buyback yield%
25.13
25.51
23.21
22.53
22.16
20.72
22.77
20.60
21.85
20.76
5.19
20.76
22.34
16
1.052
D/E ratiox
0.919
0.916
0.870
0.946
0.838
0.872
0.867
0.873
0.878
0.878
0.297
0.873
0.875
20
0.205
Enterprise value$B
0.926
0.895
0.906
0.852
0.895
0.819
0.888
0.904
0.928
1.006
0.144
2.37%
1.36%
84
0.070
LT debt$B
1.079
1.088
1.149
1.138
1.308
1.314
1.329
1.448
1.572
1.809
0.880
6.70%
5.06%
43
Revenue
$947.8M
6.02%
1.00×
Cost of revenue
$663.5M
6.02%
1.00×
Operating expenses
$213.8M
6.82%
1.08×
Goodwill & intangibles
16.14%
Spread over hurdle
(3.31%)