285.0
Revenue$M
749.0
748.6
743.9
757.3
770.7
757.0
762.5
756.8
753.5
769.4
296.4
(0.03%)
0.05%
93
13.39
Revenue growth%
7.03
6.07
7.28
4.52
4.01
3.64
0.80
2.66
3.95
4.67
27.23
3.64
4.27
33
6.85
Gross margin%
27.09
24.81
25.62
22.88
24.44
22.36
24.94
27.02
26.03
28.12
7.13
26.03
25.28
32
14.58
Operating margin%
19.99
17.45
14.65
13.99
11.96
9.32
6.53
5.69
7.23
8.62
9.30
7.23
10.64
43
21.04
Net margin%
3.38
5.98
6.96
9.17
12.02
12.42
10.98
10.92
12.85
15.07
15.09
12.42
10.95
82
35.22
P/E ratio (avg)x
25.59
25.01
28.46
29.62
35.03
40.34
41.05
39.93
41.51
48.77
19.41
41.05
37.48
47
36.70
EV/EBITx
40.23
48.70
52.96
59.35
70.57
75.35
77.00
85.01
100.0
100.6
36.52
85.01
72.96
77
9.61
FCF yield (avg)%
10.09
10.98
13.24
14.30
16.74
14.70
16.43
17.41
14.70
13.69
23.98
14.70
14.50
42
3.53
FCF margin%
0.40
3.08
1.18
3.70
3.40
4.61
5.89
3.43
4.67
3.22
13.34
4.61
3.42
44
0.354
FCF / Net incomex
1.581
1.627
1.781
1.816
1.952
1.965
2.208
2.649
3.095
3.103
1.306
2.649
1.958
50
12.34
ROIC%
22.35
20.84
21.21
18.77
16.64
18.57
16.22
14.96
17.68
20.60
18.35
17.68
18.67
14
20.71
Return on equity%
22.05
23.53
20.73
20.35
20.78
19.14
20.31
22.24
20.38
18.41
24.26
20.31
20.55
28
27.97
Return on assets%
9.86
10.75
9.73
10.67
8.31
8.12
5.64
6.31
6.41
8.60
29.99
6.41
8.45
89
2.68
EPS$
2.31
2.22
2.31
2.43
2.49
2.77
3.08
3.44
3.20
3.04
2.81
4.07%
2.08%
—
23.14
EPS growth%
2.65
4.05
3.39
1.28
0.40
0.40
1.71
1.54
2.81
2.49
10.47
1.71
2.10
78
5.45
Bookvalue per sh$
10.43
9.42
10.08
9.98
10.24
9.17
9.86
9.99
10.69
9.78
1.54
(0.91%)
0.36%
—
1.45
FCF per share$
5.53
5.12
4.56
4.55
4.02
4.28
4.56
4.21
4.34
3.71
7.68
(1.57%)
(3.13%)
—
7.15
Dividend per sh$
1.74
1.91
2.08
2.33
2.28
2.45
2.74
2.57
2.59
2.43
6.59
1.28%
2.74%
—
23.08
Div yield (avg)%
21.36
23.01
21.86
23.39
24.67
22.77
20.75
20.43
20.44
21.86
26.32
20.75
21.86
87
27.00
Payout ratio%
21.99
19.42
21.37
22.15
20.91
19.29
22.27
24.85
25.07
24.31
9.55
24.31
22.07
53
48.49
Shares (diluted)M
46.45
43.37
44.58
49.69
47.45
50.11
54.61
62.93
60.53
59.38
47.15
4.59%
2.28%
85
8.12
Buyback yield%
23.67
23.52
24.60
25.86
24.79
26.66
28.29
30.61
30.52
28.85
3.07
28.85
26.26
5
1.778
D/E ratiox
0.780
0.870
0.933
0.876
1.007
1.155
1.184
1.272
1.264
1.444
1.669
1.264
1.081
13
261.2
Enterprise value$M
748.6
735.7
711.3
725.3
756.6
767.1
740.1
752.4
825.0
757.3
74.08
0.02%
0.66%
35
704.1
LT debt$M
437.2
492.9
447.4
433.0
476.8
468.7
494.7
477.3
514.7
470.7
47.82
(0.26%)
0.49%
65
Revenue
$769.4M
0.05%
1.00×
Cost of revenue
$538.6M
0.05%
1.00×
Operating expenses
$128.1M
0.01%
1.00×
Goodwill & intangibles
16.15%
Spread over hurdle
(2.46%)