696.7
Revenue$M
573.1
606.8
639.4
665.0
711.3
737.4
783.6
811.3
857.3
888.7
746.3
4.55%
5.05%
34
27.26
Revenue growth%
16.89
14.68
13.23
15.31
14.06
13.47
14.50
15.09
14.83
11.84
21.83
14.50
14.59
31
8.43
Gross margin%
10.55
11.58
13.70
13.79
16.78
15.16
12.94
10.54
9.14
11.31
3.30
11.31
12.26
76
22.47
Operating margin%
11.95
9.71
12.33
10.39
10.20
10.17
8.13
6.58
5.49
3.77
6.82
6.58
9.94
93
27.34
Net margin%
12.90
11.00
10.33
8.40
8.31
6.55
8.10
9.31
7.05
6.79
4.13
7.05
8.35
53
8.425
P/E ratio (avg)x
11.45
12.41
14.10
16.70
19.66
23.38
24.50
28.55
32.44
37.22
10.42
28.55
21.52
9
32.17
EV/EBITx
33.23
36.54
43.41
50.95
49.69
48.39
53.01
52.59
60.23
62.87
13.97
53.01
50.32
35
28.00
FCF yield (avg)%
11.89
13.86
12.90
11.10
9.29
8.07
9.88
10.91
9.10
9.03
21.13
9.10
10.40
44
14.74
FCF margin%
3.24
1.01
0.40
3.17
3.64
3.78
6.11
3.68
3.98
5.78
27.58
3.98
3.66
94
1.047
FCF / Net incomex
1.749
1.648
1.608
1.491
1.460
1.660
1.768
1.629
1.808
2.060
0.403
1.768
1.654
63
11.41
ROIC%
13.26
10.91
11.99
11.59
13.42
12.52
12.72
14.38
14.83
12.21
21.40
12.72
12.62
69
9.74
Return on equity%
12.47
14.83
13.67
12.34
10.16
10.51
9.52
6.57
5.63
7.91
8.45
7.91
10.33
84
10.71
Return on assets%
3.62
1.20
1.64
4.38
4.17
5.86
6.90
4.33
2.23
0.53
24.73
4.33
3.90
16
1.40
EPS$
1.10
1.19
1.13
1.09
1.22
1.32
1.47
1.55
1.67
1.80
1.57
8.07%
4.22%
—
4.03
EPS growth%
21.24
23.43
23.88
24.59
26.56
28.33
29.73
27.73
28.78
26.17
22.00
28.33
26.36
50
0.29
Bookvalue per sh$
1.39
1.65
1.73
1.94
2.33
2.75
3.21
3.23
3.36
3.88
1.36
10.73%
10.78%
—
0.27
FCF per share$
0.33
0.36
0.35
0.38
0.43
0.42
0.46
0.48
0.53
0.52
1.68
3.85%
5.37%
—
0.84
Dividend per sh$
0.31
0.29
0.30
0.30
0.26
0.27
0.23
0.24
0.24
0.24
0.94
(1.87%)
(2.87%)
—
19.34
Div yield (avg)%
27.36
27.43
25.63
25.62
26.34
24.33
24.15
21.98
23.32
22.30
4.20
23.32
24.98
52
24.52
Payout ratio%
5.40
4.04
5.69
7.08
4.98
3.85
5.42
7.13
8.91
11.36
26.28
7.13
5.56
82
241.6
Shares (diluted)M
236.2
228.3
260.9
289.2
272.0
286.0
279.6
302.0
341.3
335.2
228.2
4.27%
3.37%
34
13.89
Buyback yield%
14.34
12.41
10.11
12.35
12.25
14.11
13.91
14.32
11.43
12.04
13.84
13.91
12.38
17
1.530
D/E ratiox
1.792
1.671
1.611
1.595
1.478
1.386
1.495
1.397
1.376
1.315
0.232
1.386
1.486
91
0.349
Enterprise value$B
0.964
1.075
1.080
1.171
1.245
1.283
1.439
1.598
1.636
1.758
0.719
7.15%
5.99%
55
777.4
LT debt$M
467.8
413.7
436.8
424.6
448.5
456.6
422.8
452.9
472.8
457.0
553.9
0.38%
(0.95%)
25
Revenue
$888.7M
5.05%
1.00×
Cost of revenue
$605.9M
4.85%
0.98×
Operating expenses
$148.6M
5.26%
1.02×
Spread over hurdle
(4.32%)