638.4
Revenue$M
746.0
764.0
761.3
751.8
748.6
753.6
749.4
758.0
755.1
678.9
745.0
0.09%
0.14%
80
9.40
Revenue growth%
17.72
20.35
21.82
20.69
20.08
20.60
19.72
22.40
21.01
3.99
21.36
20.60
20.48
20
9.12
Gross margin%
7.82
5.47
3.13
3.79
6.74
9.45
6.64
8.84
8.57
18.53
7.31
8.57
7.28
78
11.34
Operating margin%
11.86
11.65
13.45
13.15
12.63
12.99
15.35
16.63
19.28
4.09
6.55
15.35
13.07
39
21.56
Net margin%
22.30
24.19
25.11
27.58
30.07
27.20
27.35
29.02
27.09
6.32
5.76
27.35
27.15
15
16.24
P/E ratio (avg)x
32.51
37.82
42.46
40.46
39.28
45.08
49.71
53.97
51.02
30.76
27.17
49.71
41.46
18
30.96
EV/EBITx
5.165
4.928
4.953
5.308
5.583
5.820
6.108
6.318
6.218
28.55
24.75
6.108
5.531
52
10.79
FCF yield (avg)%
23.97
25.35
23.08
20.53
19.31
18.75
19.56
19.20
19.08
28.64
5.22
19.20
20.04
21
9.01
FCF margin%
15.36
14.69
12.71
12.79
14.29
11.95
13.29
15.76
17.33
17.31
28.23
14.29
14.03
92
1.003
FCF / Net incomex
0.329
0.310
0.330
0.350
0.366
0.339
0.342
0.371
0.343
0.899
1.600
0.343
0.343
47
24.46
ROIC%
19.56
18.66
18.27
19.50
19.21
19.19
19.32
19.96
21.04
15.93
13.29
19.32
19.27
91
20.63
Return on equity%
16.47
19.18
21.53
19.39
17.92
19.55
21.88
22.64
20.61
29.38
12.56
20.61
19.47
61
12.99
Return on assets%
16.69
18.21
18.06
18.13
20.12
18.74
19.69
16.82
15.41
6.93
5.09
18.74
18.17
70
2.45
EPS$
13.38
15.78
18.60
21.84
25.19
25.92
25.97
29.03
30.50
2.73
2.84
6.91%
9.35%
—
4.21
EPS growth%
19.69
21.80
18.86
21.46
20.28
19.94
20.63
21.97
21.18
10.61
23.99
20.63
20.46
45
4.82
Bookvalue per sh$
19.01
19.63
18.33
20.45
18.50
19.86
20.29
20.57
19.09
14.64
6.52
(1.36%)
0.86%
—
12.57
FCF per share$
5.58
5.81
6.42
7.66
8.65
8.38
8.52
9.12
10.68
4.96
10.37
6.88%
6.48%
—
12.60
Dividend per sh$
15.35
15.76
15.51
17.01
18.68
17.88
19.64
18.88
18.71
5.38
8.61
1.92%
4.09%
—
7.68
Div yield (avg)%
28.33
28.17
28.65
29.21
28.99
31.74
33.43
31.99
33.30
14.86
27.75
31.99
29.10
20
18.02
Payout ratio%
11.71
10.88
9.15
7.38
8.97
8.50
8.19
9.42
12.07
4.09
22.44
8.97
9.29
25
44.03
Shares (diluted)M
40.33
43.07
40.52
41.42
36.85
37.79
37.47
35.74
32.25
44.60
44.98
(4.88%)
(2.34%)
14
16.77
Buyback yield%
1.10
1.81
4.75
5.77
4.55
2.79
4.83
4.39
5.84
22.89
23.24
4.55
4.47
14
0.124
D/E ratiox
1.530
1.468
1.579
1.616
1.694
1.688
1.756
1.953
2.204
0.493
0.838
1.756
1.652
81
903.2
Enterprise value$M
40.65
38.01
40.86
42.85
41.86
41.17
42.12
44.70
50.54
598.9
851.2
3.36%
3.02%
68
384.9
LT debt$M
309.5
331.0
342.6
309.8
307.6
332.4
316.3
315.1
288.9
828.1
567.1
(1.39%)
(0.08%)
63
Revenue
$755.1M
0.14%
1.00×
Cost of revenue
$376.2M
(0.03%)
0.98×
Operating expenses
$140.1M
0.70%
1.06×
Goodwill & intangibles
14.69%
Spread over hurdle
13.07%