350.8
Revenue$M
703.0
739.1
784.1
798.0
813.5
834.4
865.8
882.0
922.9
963.4
385.0
3.44%
3.77%
61
17.38
Revenue growth%
17.41
17.16
19.12
20.34
20.70
18.96
17.42
17.89
19.95
22.29
13.33
18.96
19.04
11
17.24
Gross margin%
8.45
6.57
6.07
5.09
4.57
4.13
4.15
7.09
7.56
8.16
29.59
7.09
6.32
59
14.00
Operating margin%
7.79
9.85
10.61
8.27
6.32
4.47
2.68
4.48
6.82
9.69
5.15
4.48
7.30
86
5.34
Net margin%
10.20
9.67
10.98
11.25
10.83
11.60
12.48
13.10
15.14
18.01
18.52
13.10
11.43
88
22.71
P/E ratio (avg)x
33.81
36.22
38.86
42.39
41.77
45.04
41.52
39.18
37.32
37.84
28.54
39.18
39.02
60
21.46
EV/EBITx
10.10
9.474
9.338
9.212
8.232
8.668
8.695
7.876
7.811
7.547
17.52
7.876
8.681
62
14.99
FCF yield (avg)%
0.40
0.40
0.40
0.59
1.17
3.81
2.66
4.77
7.29
7.51
4.78
4.77
1.91
11
17.03
FCF margin%
11.34
13.10
10.82
13.75
10.95
13.71
14.67
14.98
16.49
16.72
17.93
14.98
13.73
17
1.058
FCF / Net incomex
1.876
1.820
1.918
1.991
2.353
2.575
2.486
2.708
2.825
2.831
0.977
2.708
2.420
29
17.47
ROIC%
11.02
12.28
13.76
14.71
14.83
15.38
16.01
15.73
15.64
14.77
12.73
15.64
14.80
10
15.74
Return on equity%
14.10
14.14
15.84
17.66
20.38
17.71
15.16
17.93
19.13
17.95
8.47
17.93
17.68
36
14.64
Return on assets%
15.37
16.48
13.60
11.48
14.07
12.49
11.52
10.17
8.63
6.01
19.27
10.17
12.00
92
2.94
EPS$
6.06
6.43
6.93
6.91
7.85
7.50
8.04
7.77
8.79
10.14
3.30
5.24%
5.52%
—
27.02
EPS growth%
25.71
25.40
23.58
26.22
28.42
26.94
27.57
29.52
31.13
31.57
6.99
29.52
27.25
49
5.62
Bookvalue per sh$
4.09
3.77
3.27
3.52
3.47
3.11
3.20
3.48
3.35
2.98
6.11
(3.00%)
(2.37%)
—
1.51
FCF per share$
9.31
9.35
10.39
10.04
9.82
9.36
10.47
10.27
11.88
11.37
2.13
2.98%
2.26%
—
1.71
Dividend per sh$
1.74
1.84
1.77
1.77
1.69
1.82
1.93
1.72
1.58
1.75
2.79
0.71%
0.73%
—
21.36
Div yield (avg)%
25.04
27.46
27.19
28.01
29.16
27.69
25.28
24.72
21.72
19.24
16.83
24.72
26.23
25
20.08
Payout ratio%
27.30
28.31
28.71
26.33
25.92
25.52
26.36
27.20
29.43
29.95
24.95
27.20
27.25
69
108.6
Shares (diluted)M
127.1
138.0
151.5
177.6
176.2
191.3
213.9
214.7
251.8
267.9
111.7
8.74%
8.77%
21
15.70
Buyback yield%
16.64
15.26
12.28
12.66
9.89
10.73
8.41
9.67
12.10
11.09
21.44
10.73
11.60
20
1.607
D/E ratiox
0.749
0.810
0.810
0.751
0.706
0.685
0.715
0.759
0.720
0.693
0.367
0.715
0.734
82
299.3
Enterprise value$M
319.0
334.6
349.9
412.7
469.6
549.1
613.7
726.2
870.5
885.4
208.3
13.52%
10.72%
60
176.2
LT debt$M
165.9
173.2
147.7
140.8
132.2
118.8
110.9
113.3
107.1
95.09
667.2
(6.37%)
(6.37%)
26
Revenue
$963.4M
3.77%
1.00×
Cost of revenue
$630.6M
3.72%
1.00×
Operating expenses
$113.0M
4.31%
1.05×