590.6
Revenue$M
302.6
331.2
356.5
382.6
416.4
443.8
477.3
506.9
532.2
574.4
606.2
6.65%
7.33%
54
20.75
Revenue growth%
26.55
25.59
28.13
28.02
26.93
29.65
31.31
29.09
31.20
30.72
15.00
30.72
28.61
22
5.54
Gross margin%
26.18
24.81
27.50
25.41
26.41
24.54
23.09
20.91
22.88
24.55
4.58
23.09
24.68
52
3.62
Operating margin%
18.06
18.94
21.67
19.59
17.93
17.84
19.86
21.72
24.17
22.71
29.84
21.72
19.72
35
28.35
Net margin%
17.44
20.43
19.60
17.56
14.71
13.82
11.64
8.87
6.70
7.37
20.91
8.87
14.26
79
26.71
P/E ratio (avg)x
13.58
12.08
13.05
12.32
10.72
11.55
10.51
10.59
9.958
9.688
32.26
10.51
11.14
73
37.37
EV/EBITx
27.41
30.70
33.86
37.32
41.08
45.76
55.10
65.39
77.13
75.12
28.35
65.39
43.42
61
22.34
FCF yield (avg)%
13.15
13.75
13.33
13.38
16.25
16.88
15.61
17.09
19.02
16.30
19.46
16.88
15.93
14
19.30
FCF margin%
27.31
26.17
23.68
21.38
23.06
20.92
19.16
17.67
20.13
18.11
21.87
19.16
21.15
7
0.972
FCF / Net incomex
0.651
0.626
0.594
0.621
0.607
0.623
0.544
0.552
0.506
0.476
1.401
0.544
0.600
56
28.79
ROIC%
24.93
23.29
20.37
23.27
22.71
25.21
24.61
22.28
20.12
17.30
29.20
22.28
22.99
25
22.78
Return on equity%
15.15
17.84
15.42
13.43
14.71
15.17
14.86
15.34
16.87
15.89
3.74
15.34
15.26
72
24.56
Return on assets%
12.02
9.56
11.27
10.99
11.73
13.90
16.33
14.05
12.17
13.28
3.67
13.90
12.09
86
5.61
EPS$
3.91
3.81
3.41
3.70
3.97
3.82
4.01
3.93
3.57
3.91
5.89
(0.30%)
(1.18%)
—
17.19
EPS growth%
19.89
22.17
21.82
19.53
17.44
15.62
16.91
14.90
16.78
16.57
13.28
16.57
17.17
8
6.84
Bookvalue per sh$
11.77
11.62
11.94
13.50
14.38
15.14
16.26
15.18
15.43
14.63
10.65
0.35%
2.78%
—
7.22
FCF per share$
8.44
8.85
10.28
11.46
11.16
11.06
10.79
12.74
13.19
15.49
3.19
6.78%
6.96%
—
4.44
Dividend per sh$
2.24
2.53
2.58
2.92
3.10
3.63
4.12
4.35
5.04
5.71
4.82
12.97%
9.25%
—
15.07
Div yield (avg)%
9.60
12.55
10.87
9.23
11.69
14.06
15.11
15.58
14.39
11.86
11.73
14.39
12.21
32
20.32
Payout ratio%
12.31
12.45
15.44
17.87
16.52
13.88
15.16
17.58
15.47
13.28
3.93
15.16
15.30
88
57.97
Shares (diluted)M
55.71
51.66
58.19
57.65
58.11
57.34
54.44
57.83
60.65
59.09
57.81
0.33%
(0.02%)
22
28.68
Buyback yield%
22.05
21.51
22.11
19.95
17.58
15.67
16.38
14.15
12.46
10.77
4.08
14.15
16.98
16
1.185
D/E ratiox
0.192
0.171
0.153
0.161
0.157
0.136
0.138
0.125
0.126
0.121
1.380
0.126
0.145
79
0.718
Enterprise value$B
0.419
0.435
0.483
0.576
0.670
0.693
0.756
0.866
0.990
1.151
0.045
11.42%
11.13%
93
481.1
LT debt$M
525.9
486.8
435.3
402.1
426.0
460.5
508.5
461.7
420.1
448.6
100.7
1.04%
(0.92%)
29
Revenue
$574.4M
7.33%
1.00×
Cost of revenue
$390.4M
7.58%
1.02×
Operating expenses
$59.60M
6.33%
0.91×
Spread over hurdle
32.32%