245.6
Revenue$M
434.4
447.7
464.9
486.6
507.1
530.4
559.6
572.4
590.3
619.2
272.8
4.07%
3.99%
29
14.78
Revenue growth%
9.12
10.66
8.14
9.32
8.66
10.93
10.44
9.90
7.73
6.85
20.42
9.90
9.22
67
29.35
Gross margin%
13.47
13.10
12.13
10.30
9.92
9.56
6.72
7.00
7.69
6.13
22.60
7.00
9.74
36
18.18
Operating margin%
27.52
24.72
24.38
22.93
21.28
22.69
22.85
22.18
19.96
18.05
25.85
22.18
22.77
74
29.23
Net margin%
13.68
14.39
14.11
13.59
15.12
13.43
11.65
12.36
9.44
12.37
12.49
12.36
13.51
63
29.90
P/E ratio (avg)x
42.39
43.51
47.39
51.27
61.09
65.58
65.41
72.92
76.93
81.57
25.53
72.92
63.25
48
37.18
EV/EBITx
9.340
9.931
10.16
10.77
11.18
11.97
12.40
11.56
13.01
12.52
11.96
12.40
11.37
6
27.61
FCF yield (avg)%
33.32
31.26
30.04
27.32
29.97
29.48
27.39
24.70
25.56
23.21
25.17
25.56
28.43
65
11.93
FCF margin%
18.79
19.46
22.41
21.37
23.91
24.29
25.26
27.55
26.21
23.74
18.75
25.26
23.82
21
0.139
FCF / Net incomex
1.699
1.699
1.867
1.691
1.682
1.697
1.708
1.591
1.508
1.411
0.405
1.591
1.694
45
13.48
ROIC%
20.61
23.45
26.00
26.26
25.59
27.73
30.52
27.90
27.11
26.10
6.72
27.73
26.18
49
18.07
Return on equity%
25.71
23.62
21.87
19.89
20.03
20.20
19.65
19.73
17.56
15.02
24.23
19.65
19.96
91
15.39
Return on assets%
27.05
26.79
26.67
23.85
22.26
22.78
23.65
21.00
21.22
18.26
15.33
21.22
23.21
95
2.25
EPS$
1.55
1.63
1.67
1.59
1.67
1.45
1.25
1.17
1.20
1.19
2.35
(6.55%)
(3.93%)
—
18.99
EPS growth%
13.99
15.78
15.72
17.39
14.68
16.82
18.26
20.04
18.68
21.20
27.77
18.68
17.11
22
0.97
Bookvalue per sh$
1.49
1.53
1.60
1.63
1.51
1.62
1.50
1.62
1.86
1.88
3.22
4.47%
2.64%
—
2.11
FCF per share$
4.70
5.25
6.06
6.82
6.54
6.87
6.66
7.91
9.34
9.93
0.81
8.73%
9.46%
—
0.45
Dividend per sh$
3.16
3.46
3.91
3.79
4.01
3.96
3.91
3.81
3.92
4.22
3.05
1.07%
3.45%
—
7.01
Div yield (avg)%
0.58
3.43
6.19
7.32
5.28
3.11
4.72
5.59
4.01
1.78
17.98
4.01
4.37
71
25.23
Payout ratio%
2.90
5.11
6.22
6.36
7.58
10.36
9.89
12.67
15.48
12.89
5.42
12.67
8.73
43
66.47
Shares (diluted)M
61.51
68.19
71.83
72.75
78.10
83.20
88.23
97.02
91.70
83.49
65.87
1.35%
2.56%
39
16.25
Buyback yield%
9.24
10.81
8.22
10.51
11.33
13.64
14.98
14.57
12.36
10.08
21.88
13.64
11.07
25
0.698
D/E ratiox
1.220
1.318
1.456
1.478
1.673
1.914
1.979
2.251
2.220
2.534
1.232
2.220
1.793
58
94.43
Enterprise value$M
699.9
667.6
698.7
747.0
831.0
891.1
916.8
961.6
854.5
850.3
332.1
0.46%
2.81%
90
159.3
LT debt$M
741.1
780.0
715.7
772.7
840.2
892.5
887.8
968.7
982.8
974.0
326.9
3.00%
3.58%
41
Revenue
$619.2M
3.99%
1.00×
Cost of revenue
$374.1M
4.39%
1.04×
Operating expenses
$123.0M
3.20%
0.93×
Goodwill & intangibles
18.40%
Spread over hurdle
59.10%