152.4
Revenue$M
477.9
483.2
496.3
509.4
512.0
529.7
537.9
540.5
556.1
553.0
165.9
1.55%
1.36%
45
18.63
Revenue growth%
21.72
19.04
16.84
16.22
15.74
18.13
18.72
19.43
20.90
20.96
15.06
19.43
18.88
14
20.45
Gross margin%
21.11
18.51
16.93
18.06
20.55
19.52
20.98
23.80
22.60
20.24
8.14
20.98
20.39
61
20.87
Operating margin%
21.18
22.25
24.13
22.97
25.03
23.14
21.79
22.74
25.07
26.88
24.10
23.14
23.05
78
24.70
Net margin%
28.92
28.15
30.52
28.31
26.16
28.94
28.79
28.76
29.03
31.12
10.06
28.94
28.86
60
29.39
P/E ratio (avg)x
37.19
38.94
41.25
39.80
45.13
46.91
50.73
51.53
51.31
53.03
37.84
51.31
46.02
32
8.105
EV/EBITx
14.34
16.62
16.35
19.01
20.75
21.38
24.56
28.95
32.76
31.56
9.096
28.95
21.07
66
29.07
FCF yield (avg)%
24.70
21.86
23.38
20.90
21.93
19.55
22.38
25.00
27.34
27.60
2.47
25.00
22.88
36
5.14
FCF margin%
34.56
36.99
39.89
40.50
38.06
36.06
36.95
38.66
39.92
38.96
4.82
38.66
38.36
76
0.353
FCF / Net incomex
0.259
0.234
0.224
0.219
0.219
0.240
0.256
0.248
0.238
0.209
1.271
0.240
0.236
34
3.48
ROIC%
30.49
29.80
32.00
29.49
28.06
26.75
28.57
26.48
25.37
24.09
14.22
26.48
28.32
50
8.81
Return on equity%
10.84
10.40
8.83
8.15
6.16
3.47
1.02
0.40
0.40
0.40
2.50
0.40
4.82
58
25.71
Return on assets%
22.74
23.63
21.47
18.90
20.41
19.64
17.59
14.97
17.26
15.74
26.90
17.26
19.27
67
1.18
EPS$
0.55
0.62
0.72
0.79
0.75
0.88
0.94
0.93
1.07
1.09
1.31
7.88%
6.92%
—
17.04
EPS growth%
22.77
24.25
25.39
25.10
26.03
26.55
26.78
26.64
25.52
25.19
18.20
26.55
25.45
79
0.85
Bookvalue per sh$
2.26
2.27
2.67
2.93
3.00
3.51
3.80
3.98
3.99
4.78
0.43
9.77%
9.52%
—
1.62
FCF per share$
2.58
2.67
2.95
2.91
3.05
2.76
2.95
3.20
2.91
2.89
0.79
(1.09%)
1.85%
—
1.86
Dividend per sh$
0.45
0.38
0.35
0.33
0.31
0.33
0.34
0.32
0.30
0.30
1.73
(0.50%)
(4.35%)
—
9.39
Div yield (avg)%
0.40
0.40
0.40
0.48
0.40
0.90
0.40
2.02
1.38
0.40
24.48
0.90
0.40
78
23.82
Payout ratio%
18.39
16.68
19.53
20.80
22.39
21.01
22.22
22.24
19.82
17.65
29.02
21.01
20.31
17
212.1
Shares (diluted)M
161.6
140.5
154.8
162.8
153.7
165.1
164.4
178.6
158.0
159.3
211.7
0.73%
(0.17%)
10
14.15
Buyback yield%
21.18
20.72
20.95
22.71
22.74
21.80
21.60
22.64
22.76
21.83
7.72
21.83
21.81
91
1.790
D/E ratiox
1.685
1.760
1.839
2.069
2.451
2.775
3.024
3.421
3.949
4.527
0.518
3.421
2.613
67
386.6
Enterprise value$M
264.8
269.0
281.0
325.0
346.6
328.0
354.1
409.3
440.3
462.5
547.5
5.94%
6.10%
16
493.2
LT debt$M
528.1
464.1
446.3
432.5
449.0
461.2
444.8
460.1
422.7
444.1
557.1
(0.22%)
(1.37%)
18
Revenue
$553.0M
1.36%
1.00×
Cost of revenue
$387.1M
1.36%
1.00×
Operating expenses
$111.2M
2.01%
1.07×
Spread over hurdle
(3.07%)