511.2
Revenue$M
595.9
607.1
622.4
640.5
643.2
646.6
650.6
642.8
648.4
658.2
565.0
0.46%
1.00%
45
18.20
Revenue growth%
8.67
10.24
12.87
14.67
14.61
17.04
16.16
17.52
20.34
20.04
13.40
17.52
15.41
63
5.06
Gross margin%
3.41
5.92
4.62
2.56
5.14
3.80
2.58
1.36
1.92
0.40
11.36
1.92
3.00
46
25.91
Operating margin%
17.85
18.48
20.17
19.27
20.47
21.81
21.54
20.13
20.06
22.97
8.73
21.54
20.15
78
14.05
Net margin%
16.81
15.05
12.28
10.80
11.69
10.16
12.40
10.88
12.54
14.24
9.33
12.40
12.34
7
30.48
P/E ratio (avg)x
41.06
40.37
44.44
41.16
40.77
43.75
41.94
43.75
43.14
49.23
12.99
43.75
42.54
11
11.46
EV/EBITx
14.38
14.70
14.63
16.14
15.90
15.65
15.05
16.83
16.26
14.62
13.77
15.65
15.35
42
2.80
FCF yield (avg)%
12.77
10.24
8.64
9.52
7.65
9.45
9.15
12.07
12.42
11.79
5.06
11.79
9.88
11
18.49
FCF margin%
28.12
30.81
30.50
32.55
35.34
36.92
35.73
36.81
36.92
35.42
26.73
36.81
35.38
59
1.163
FCF / Net incomex
1.993
1.966
2.264
2.440
2.425
2.826
3.249
3.060
3.017
3.130
0.151
3.060
2.633
66
21.43
ROIC%
1.52
4.43
3.28
5.53
7.04
9.66
10.75
10.19
12.30
10.33
17.35
10.33
8.35
8
25.88
Return on equity%
30.94
28.86
29.61
29.39
31.53
29.29
32.22
32.24
35.16
33.96
2.97
32.24
31.24
64
15.56
Return on assets%
15.27
16.18
18.30
20.71
21.93
21.32
20.55
17.59
18.47
20.79
26.27
20.55
19.51
58
3.46
EPS$
0.95
0.84
0.82
0.80
0.85
0.85
0.78
0.71
0.67
0.64
3.68
(5.69%)
(4.43%)
—
13.87
EPS growth%
19.06
22.06
23.39
20.57
21.43
22.71
21.26
20.46
19.71
22.58
7.36
21.26
21.34
49
3.64
Bookvalue per sh$
0.61
0.61
0.57
0.58
0.56
0.64
0.70
0.70
0.63
0.59
1.03
0.86%
0.17%
—
1.22
FCF per share$
3.25
3.19
3.34
3.51
3.09
2.85
2.54
2.42
2.31
2.49
3.21
(4.24%)
(2.45%)
—
2.13
Dividend per sh$
1.66
1.65
1.87
1.86
2.05
2.37
2.59
2.59
2.80
3.37
3.56
10.41%
8.49%
—
4.58
Div yield (avg)%
23.46
26.14
25.60
25.04
27.49
26.52
29.13
28.38
26.91
26.26
3.98
26.91
26.39
44
29.43
Payout ratio%
20.86
18.76
20.85
21.98
20.58
20.21
17.74
15.71
14.60
15.25
21.71
15.71
19.49
72
90.92
Shares (diluted)M
61.22
52.40
55.22
57.35
50.83
49.87
53.91
53.94
54.82
48.80
91.34
(0.81%)
(3.76%)
86
25.97
Buyback yield%
17.22
19.62
21.84
23.58
22.01
24.98
24.72
27.13
28.74
28.94
23.88
27.13
24.15
24
0.904
D/E ratiox
0.458
0.531
0.557
0.607
0.664
0.790
0.907
1.088
1.158
1.408
0.536
1.088
0.727
69
0.397
Enterprise value$B
0.706
0.815
0.839
0.926
1.007
1.099
1.151
1.107
1.299
1.493
0.105
8.18%
9.41%
85
441.6
LT debt$M
33.86
32.15
32.29
30.41
32.93
33.72
34.75
39.27
42.91
41.85
371.8
4.91%
1.85%
87
Revenue
$658.2M
1.00%
1.00×
Cost of revenue
$431.1M
1.27%
1.03×
Operating expenses
$73.10M
0.52%
0.95×
Goodwill & intangibles
16.46%
Spread over hurdle
10.12%