876.9
Revenue$M
559.6
588.1
602.3
635.6
670.8
685.5
706.8
738.9
756.0
773.1
958.3
2.88%
3.79%
19
6.10
Revenue growth%
18.67
19.02
19.87
20.84
22.17
24.90
26.91
28.13
26.00
24.28
22.48
26.00
23.23
22
18.35
Gross margin%
7.31
9.43
10.87
9.99
10.59
12.25
11.31
9.93
12.66
14.13
14.19
12.25
10.73
48
23.88
Operating margin%
8.51
10.90
11.54
9.15
6.47
6.37
5.06
4.47
5.68
5.95
26.21
5.68
6.42
23
11.85
Net margin%
20.90
18.31
19.17
18.51
20.99
18.54
17.55
18.74
18.63
18.94
21.38
18.63
18.69
64
17.13
P/E ratio (avg)x
39.50
43.22
43.07
45.79
50.85
54.51
56.15
57.96
58.77
66.15
32.01
57.96
52.68
13
21.57
EV/EBITx
21.95
24.09
27.46
26.68
27.57
25.94
28.25
26.95
25.19
26.16
19.27
26.16
26.42
94
26.21
FCF yield (avg)%
24.15
25.16
26.06
26.90
26.43
25.38
26.59
26.04
24.50
27.18
8.10
26.04
26.05
79
22.64
FCF margin%
8.02
9.01
11.36
11.99
10.61
7.66
8.60
10.90
11.05
11.85
9.53
10.90
10.76
45
1.255
FCF / Net incomex
0.762
0.808
0.857
0.840
0.821
0.866
0.942
1.098
1.214
1.374
1.232
1.098
0.862
56
17.27
ROIC%
15.89
16.20
17.49
18.05
17.67
19.36
20.12
22.00
19.94
18.52
25.95
19.94
18.29
51
4.15
Return on equity%
15.77
17.52
15.07
16.20
14.42
14.41
15.04
12.08
11.01
11.28
21.90
12.08
14.73
90
16.61
Return on assets%
24.72
24.41
26.51
28.66
27.73
25.83
28.20
27.64
30.54
30.96
8.79
28.20
27.68
91
7.59
EPS$
11.26
10.79
10.78
11.58
11.93
13.86
13.29
14.19
15.00
13.99
8.04
3.24%
2.29%
—
13.95
EPS growth%
26.99
28.75
26.70
29.45
28.61
27.51
29.87
31.83
34.19
33.13
6.51
31.83
29.10
24
6.67
Bookvalue per sh$
7.48
6.73
7.16
7.23
8.16
7.72
7.14
7.12
7.03
7.08
6.44
(2.80%)
0.29%
—
9.80
FCF per share$
9.36
10.35
10.25
9.49
10.11
9.86
10.85
11.99
13.08
12.77
10.56
4.79%
3.11%
—
6.43
Dividend per sh$
3.91
4.52
5.16
4.86
4.83
4.55
4.96
4.99
5.30
6.14
7.97
4.90%
4.14%
—
13.13
Div yield (avg)%
0.83
1.71
4.45
4.20
5.66
3.86
5.58
8.44
6.09
8.79
6.39
6.09
5.01
66
15.65
Payout ratio%
19.30
21.46
19.59
21.30
23.43
25.73
25.19
22.91
20.67
19.24
3.42
22.91
21.38
93
50.83
Shares (diluted)M
31.35
29.64
25.14
27.12
26.60
24.06
21.65
23.03
22.02
21.80
50.36
(3.91%)
(5.08%)
9
8.98
Buyback yield%
20.55
17.57
18.62
20.65
18.59
19.22
19.13
19.66
17.59
19.27
12.56
19.22
19.17
18
1.405
D/E ratiox
0.570
0.546
0.571
0.578
0.619
0.681
0.649
0.620
0.648
0.708
0.903
0.649
0.620
82
302.8
Enterprise value$M
170.1
159.6
150.8
148.2
161.3
159.3
165.6
167.2
171.9
182.9
146.0
2.55%
1.96%
18
0.198
LT debt$B
1.071
1.076
1.244
1.285
1.265
1.234
1.335
1.387
1.392
1.341
0.623
1.17%
3.67%
91
Revenue
$773.1M
3.79%
1.00×
Cost of revenue
$541.2M
3.79%
1.00×
Operating expenses
$139.4M
3.56%
0.98×
Spread over hurdle
(5.06%)