849.3
Revenue$M
436.5
476.8
517.9
552.4
588.5
648.8
719.8
790.6
871.6
953.1
950.8
10.12%
8.87%
91
29.25
Revenue growth%
28.43
29.73
27.48
25.60
27.35
27.91
28.65
27.30
24.48
22.68
16.75
27.30
27.41
88
4.16
Gross margin%
4.95
3.68
6.50
6.96
5.13
4.14
5.86
4.93
6.66
7.98
19.61
5.86
5.50
49
15.93
Operating margin%
22.55
24.57
24.33
27.12
24.33
24.68
25.07
23.71
21.83
23.77
5.58
23.77
24.33
58
4.39
Net margin%
28.97
27.53
29.14
29.91
27.74
27.48
26.58
23.98
26.92
29.03
17.74
26.92
27.64
88
11.92
P/E ratio (avg)x
13.97
15.26
13.74
13.85
13.08
13.85
14.39
15.08
15.69
14.03
16.63
14.39
14.00
30
20.39
EV/EBITx
58.30
55.13
60.10
62.55
69.44
80.23
87.92
91.27
101.9
105.1
21.58
91.27
74.84
31
2.31
FCF yield (avg)%
24.48
22.93
23.76
25.61
23.20
24.27
22.00
21.01
23.91
22.51
14.73
22.51
23.48
28
28.82
FCF margin%
16.07
17.15
16.64
17.64
16.98
17.83
17.01
20.01
18.97
16.98
19.72
17.83
17.08
76
0.193
FCF / Net incomex
0.923
0.878
0.829
0.888
0.910
0.961
0.947
0.964
0.863
0.859
1.425
0.947
0.899
78
4.55
ROIC%
11.84
14.42
16.14
15.19
15.36
16.49
17.71
14.86
16.41
18.21
23.07
16.49
15.75
88
26.74
Return on equity%
18.11
20.61
21.15
18.79
20.77
22.71
20.75
23.23
21.73
19.21
23.91
21.73
20.76
7
13.83
Return on assets%
21.45
24.09
26.24
28.37
30.84
32.54
33.31
30.78
29.60
28.37
10.32
30.78
28.99
94
1.44
EPS$
0.80
0.80
0.76
0.88
0.87
0.83
0.84
0.93
1.05
1.07
1.48
4.23%
3.61%
—
29.97
EPS growth%
21.61
20.53
19.11
19.50
17.45
19.24
19.34
17.19
20.13
23.02
14.20
19.34
19.42
84
3.38
Bookvalue per sh$
2.14
2.05
2.29
2.64
2.76
2.64
3.00
3.35
3.25
3.09
0.71
2.25%
3.40%
—
2.16
FCF per share$
2.18
2.11
2.02
1.97
2.11
2.06
1.82
1.67
1.51
1.50
2.34
(6.60%)
(4.04%)
—
0.66
Dividend per sh$
2.52
2.59
2.62
2.71
2.58
2.57
2.65
2.28
2.24
2.13
1.81
(3.77%)
(1.01%)
—
27.85
Div yield (avg)%
24.82
25.35
23.60
26.49
28.24
27.27
29.80
27.49
28.94
29.08
11.61
28.94
27.38
12
6.56
Payout ratio%
20.83
22.82
22.18
24.95
25.70
25.93
27.29
29.85
30.64
29.99
22.36
29.85
25.81
9
203.8
Shares (diluted)M
234.7
226.9
212.1
240.3
262.8
272.6
288.4
280.0
303.9
328.7
206.2
4.58%
4.41%
84
8.04
Buyback yield%
14.34
13.83
14.03
15.41
14.66
13.06
11.73
10.08
10.83
9.82
26.73
10.83
13.44
24
0.181
D/E ratiox
2.521
2.593
2.635
2.527
2.601
2.562
2.383
2.550
2.533
2.400
1.642
2.533
2.541
45
40.86
Enterprise value$M
532.6
506.1
505.3
527.2
585.2
594.7
645.1
658.6
700.1
762.0
39.55
5.42%
3.07%
86
51.38
LT debt$M
779.6
866.9
867.3
892.1
803.0
897.8
929.6
822.4
876.7
824.4
476.6
0.53%
0.26%
76
Revenue
$953.1M
8.87%
1.00×
Cost of revenue
$624.3M
8.83%
1.00×
Operating expenses
$221.1M
8.40%
0.96×
Goodwill & intangibles
18.40%
Cash and investments
17.99%
Spread over hurdle
(6.31%)