603.3
Revenue$M
728.8
748.9
760.0
783.6
775.9
797.5
793.0
802.5
813.5
826.7
663.2
1.28%
1.10%
85
12.44
Revenue growth%
22.95
25.74
23.83
25.09
27.39
28.05
28.12
26.21
25.01
27.81
5.73
27.81
25.97
62
14.11
Gross margin%
12.32
12.16
14.23
12.24
12.69
13.42
15.13
14.94
15.84
18.34
9.01
15.13
13.82
50
18.44
Operating margin%
22.31
22.83
19.97
21.02
20.91
19.77
20.10
21.61
21.78
19.45
11.80
20.10
20.97
6
8.78
Net margin%
17.73
20.57
23.33
25.95
28.36
30.43
27.46
30.13
28.39
26.16
27.79
28.39
26.81
56
12.06
P/E ratio (avg)x
34.68
33.37
37.72
35.75
40.95
41.22
43.70
44.82
51.80
57.68
17.32
44.82
41.08
86
36.01
EV/EBITx
11.22
13.53
16.26
18.69
19.87
19.33
21.93
26.05
31.41
30.46
18.42
26.05
19.60
43
21.51
FCF yield (avg)%
26.28
28.27
27.53
28.71
30.78
28.25
30.42
29.82
27.75
29.75
2.21
29.75
28.49
12
29.81
FCF margin%
21.72
22.57
24.76
22.41
20.87
21.87
20.58
23.09
22.24
21.33
17.21
21.87
22.06
64
1.327
FCF / Net incomex
1.662
1.703
1.712
1.818
1.887
2.220
2.175
2.143
2.347
2.747
1.037
2.220
2.015
73
26.71
ROIC%
6.06
4.67
6.27
3.88
1.34
0.50
0.40
1.09
0.40
1.64
21.71
0.50
1.49
59
24.26
Return on equity%
5.60
2.86
5.09
8.07
9.48
10.29
8.49
9.47
12.32
13.50
24.75
10.29
8.98
91
13.18
Return on assets%
19.15
18.40
21.10
19.25
20.20
20.18
19.25
18.21
20.84
20.32
2.07
20.18
19.71
64
1.94
EPS$
1.57
1.80
1.94
2.14
2.14
2.32
2.42
2.53
2.88
3.00
2.01
7.01%
6.69%
—
17.85
EPS growth%
15.57
18.18
20.37
21.30
22.64
20.87
20.13
21.71
21.95
21.16
3.00
21.16
21.01
94
2.28
Bookvalue per sh$
2.16
2.16
2.17
2.40
2.41
2.12
2.21
2.35
2.38
2.51
0.49
0.85%
0.10%
—
1.27
FCF per share$
2.35
2.04
2.07
1.96
2.09
1.89
1.70
1.58
1.46
1.37
0.85
(8.10%)
(4.77%)
—
2.92
Dividend per sh$
4.25
4.38
5.15
5.88
6.91
6.59
6.28
6.81
6.50
6.42
3.21
(1.46%)
4.13%
—
8.92
Div yield (avg)%
21.18
23.00
25.24
23.43
24.26
22.48
21.58
21.46
19.15
19.31
18.88
21.46
22.03
57
27.76
Payout ratio%
28.25
25.33
24.31
26.81
26.70
27.30
25.06
25.40
25.18
22.45
29.88
25.18
25.37
6
59.29
Shares (diluted)M
70.01
72.42
64.36
66.07
58.80
62.65
58.76
62.18
61.93
61.12
60.13
0.78%
(0.27%)
30
3.95
Buyback yield%
20.22
17.24
14.57
12.73
14.76
13.30
10.94
11.78
10.72
8.37
29.33
10.94
13.01
60
1.274
D/E ratiox
1.475
1.395
1.455
1.306
1.267
1.256
1.390
1.397
1.264
1.143
1.591
1.264
1.348
77
297.9
Enterprise value$M
466.7
488.8
485.1
497.5
550.0
578.4
576.6
592.2
560.1
551.8
388.7
0.06%
1.38%
24
0.071
LT debt$B
0.654
0.723
0.713
0.713
0.807
0.870
0.996
0.980
1.042
1.214
0.532
8.52%
6.63%
65
Revenue
$826.7M
1.10%
1.00×
Cost of revenue
$514.5M
1.38%
1.03×
Operating expenses
$91.78M
0.91%
0.98×
Spread over hurdle
10.95%