613.8
Revenue$M
485.8
518.6
563.7
611.6
668.9
718.9
795.3
849.5
918.4
988.5
647.4
8.12%
8.46%
12
28.63
Revenue growth%
31.36
29.12
31.82
33.78
31.44
30.79
33.22
32.86
32.85
35.01
3.11
32.86
32.34
73
24.58
Gross margin%
18.64
21.25
21.35
22.23
25.04
22.94
23.14
24.79
24.81
23.18
27.53
23.18
23.04
53
6.23
Operating margin%
2.78
5.39
2.68
5.29
7.89
9.36
6.96
6.15
5.37
2.82
7.77
6.15
5.38
27
7.59
Net margin%
23.82
23.39
22.46
20.89
22.93
25.50
27.19
27.00
27.38
28.82
17.03
27.19
24.66
82
6.375
P/E ratio (avg)x
21.28
19.93
21.12
19.24
17.47
16.41
16.70
17.09
17.80
19.16
6.290
17.09
18.48
84
21.95
EV/EBITx
23.13
23.97
27.75
28.74
30.06
34.52
35.71
38.13
39.92
46.12
21.69
38.13
32.29
80
9.63
FCF yield (avg)%
17.42
16.76
19.29
19.78
21.15
21.20
19.40
20.18
18.14
21.13
29.56
20.18
19.59
62
14.24
FCF margin%
2.39
1.40
0.40
0.40
1.50
1.15
0.40
0.40
2.51
0.40
24.33
0.40
0.77
79
1.227
FCF / Net incomex
1.885
2.181
2.466
2.377
2.674
2.770
3.223
3.733
3.933
3.689
0.334
3.689
2.722
82
3.43
ROIC%
9.38
12.06
10.54
10.17
9.25
8.45
5.71
8.49
9.39
7.60
4.92
8.45
9.31
35
3.43
Return on equity%
20.27
18.03
15.12
12.75
11.93
11.17
13.23
12.04
9.95
10.77
21.16
11.17
12.40
53
20.61
Return on assets%
7.41
4.55
5.28
3.23
5.32
4.40
4.60
5.25
6.03
7.16
21.56
5.25
5.27
83
2.16
EPS$
3.28
3.45
3.47
3.85
4.38
5.07
5.58
5.26
5.90
5.86
2.39
6.00%
6.84%
—
8.93
EPS growth%
25.85
28.40
28.25
25.81
24.03
25.05
27.84
29.66
31.45
30.24
8.57
29.66
28.04
38
3.07
Bookvalue per sh$
3.57
4.07
4.53
4.44
4.87
5.23
5.19
5.87
6.31
7.38
2.56
8.70%
8.79%
—
1.12
FCF per share$
1.30
1.51
1.71
2.00
2.03
2.00
1.93
2.13
2.36
2.80
1.56
6.58%
7.59%
—
3.19
Dividend per sh$
1.64
1.89
2.05
2.03
2.24
2.57
2.69
2.67
3.07
3.03
2.38
6.26%
5.74%
—
16.33
Div yield (avg)%
28.35
28.49
29.13
27.25
27.44
26.35
25.96
26.63
27.17
29.67
9.98
26.63
27.35
8
15.08
Payout ratio%
4.65
4.58
6.75
5.33
6.06
7.67
5.05
6.95
8.21
6.21
3.97
6.95
6.14
28
187.4
Shares (diluted)M
213.8
230.3
246.9
278.8
283.3
274.6
276.1
304.5
308.4
335.8
182.9
3.46%
5.61%
35
2.71
Buyback yield%
13.84
16.60
16.21
18.56
18.80
21.19
22.76
24.84
26.13
26.40
26.14
24.84
20.00
20
0.524
D/E ratiox
1.435
1.434
1.466
1.598
1.805
1.788
2.132
2.128
2.073
2.264
1.123
2.128
1.796
26
0.037
Enterprise value$B
1.152
1.310
1.315
1.430
1.622
1.600
1.889
2.186
2.099
2.426
0.771
8.39%
8.00%
69
0.443
LT debt$B
0.808
0.869
0.803
0.798
0.831
0.952
0.915
1.035
0.981
1.056
0.671
4.90%
2.54%
73
Revenue
$988.5M
8.46%
1.00×
Cost of revenue
$509.2M
8.42%
1.00×
Operating expenses
$248.0M
8.48%
1.00×