411.7
Revenue$M
635.8
663.4
685.6
719.2
738.6
769.1
816.6
868.7
933.8
986.3
459.1
5.96%
5.23%
72
18.42
Revenue growth%
13.41
15.76
15.72
16.91
17.63
20.15
22.11
21.20
22.83
25.17
15.33
22.11
18.89
32
22.47
Gross margin%
25.81
23.36
25.99
24.80
23.72
26.22
23.46
23.34
22.14
22.10
16.16
23.34
23.59
80
6.97
Operating margin%
7.95
6.94
6.90
6.14
5.74
4.97
7.36
4.92
1.98
1.18
10.46
4.92
5.94
27
19.46
Net margin%
20.41
22.81
23.96
26.49
28.30
28.27
28.50
27.71
28.20
25.23
29.43
28.20
27.10
29
22.00
P/E ratio (avg)x
12.30
14.00
14.53
14.70
15.28
15.38
14.57
15.51
17.38
18.85
34.95
15.51
14.99
73
31.75
EV/EBITx
27.99
29.74
29.22
29.93
29.91
27.92
27.37
23.83
24.11
26.01
21.04
26.01
27.95
65
8.52
FCF yield (avg)%
14.17
11.44
11.80
10.75
9.22
6.27
4.47
2.80
4.64
2.63
23.86
4.47
7.75
32
15.70
FCF margin%
2.83
0.88
0.88
0.40
0.40
1.29
0.40
0.40
0.40
0.40
14.79
0.40
0.40
43
1.644
FCF / Net incomex
0.558
0.538
0.562
0.576
0.533
0.542
0.618
0.577
0.525
0.507
0.700
0.542
0.550
22
14.09
ROIC%
21.98
21.72
22.72
25.40
23.11
26.03
28.90
30.22
27.36
28.92
10.90
28.90
25.71
84
7.08
Return on equity%
8.78
10.94
10.26
8.75
6.09
5.13
2.24
1.63
0.40
0.40
11.00
1.63
5.61
71
2.21
Return on assets%
33.29
34.49
36.67
38.26
36.60
35.06
33.30
33.93
33.21
32.95
29.36
33.30
34.21
87
2.22
EPS$
12.61
15.08
16.88
18.29
21.16
23.14
23.21
26.01
27.47
31.86
2.32
8.53%
10.90%
—
17.49
EPS growth%
5.40
5.26
6.18
7.62
9.74
10.79
10.65
12.12
10.10
7.79
28.73
10.65
8.76
10
3.53
Bookvalue per sh$
8.18
8.46
8.04
7.83
8.50
7.92
7.45
7.83
7.14
6.79
3.07
(4.40%)
(1.00%)
—
2.03
FCF per share$
2.79
3.15
3.06
3.55
3.66
4.00
4.48
4.55
4.47
4.94
2.53
6.21%
6.93%
—
6.85
Dividend per sh$
9.68
9.51
9.24
10.83
12.05
14.05
14.40
17.08
17.33
17.73
1.95
8.03%
7.99%
—
5.97
Div yield (avg)%
19.77
18.14
20.74
19.68
20.09
18.09
15.91
17.90
20.06
20.69
27.18
18.09
19.73
30
4.40
Payout ratio%
4.65
7.42
4.97
5.14
4.13
2.12
1.10
3.37
3.78
4.02
16.74
3.37
4.08
39
54.32
Shares (diluted)M
54.64
50.59
50.35
46.45
42.96
41.28
44.71
39.17
36.37
35.04
56.18
(3.99%)
(4.12%)
80
3.58
Buyback yield%
20.27
20.36
18.68
21.26
23.70
25.80
24.13
25.81
26.87
27.98
29.03
25.81
23.91
63
1.420
D/E ratiox
1.056
1.106
1.032
0.940
0.993
1.012
1.055
0.953
0.824
0.814
0.724
0.953
1.003
23
991.4
Enterprise value$M
485.7
511.4
513.7
454.6
478.9
417.9
387.5
420.0
371.9
328.8
329.4
(7.24%)
(4.44%)
64
0.309
LT debt$B
1.037
1.054
0.983
1.095
1.045
1.099
1.247
1.282
1.171
1.272
0.695
4.01%
2.25%
14
Revenue
$986.3M
5.23%
1.00×
Cost of revenue
$603.1M
5.15%
0.99×
Operating expenses
$148.7M
5.35%
1.01×
Cash and investments
12.40%