469.4
Revenue$M
241.5
257.7
272.0
287.0
312.6
335.5
355.6
384.2
422.4
445.5
490.9
7.34%
6.98%
62
29.55
Revenue growth%
20.55
19.69
20.34
21.39
21.51
19.89
19.97
21.90
22.65
20.07
24.81
20.07
20.45
10
26.65
Gross margin%
9.32
9.98
12.80
14.37
15.40
12.82
13.25
11.65
8.95
8.51
23.60
11.65
12.23
59
13.34
Operating margin%
23.54
24.18
25.90
27.39
25.42
27.13
27.19
26.80
26.54
25.30
25.35
26.80
26.22
43
9.15
Net margin%
26.55
29.40
27.53
25.54
24.18
25.82
26.31
24.48
22.18
21.11
3.79
24.48
25.68
8
8.036
P/E ratio (avg)x
30.22
31.54
28.28
28.80
30.06
31.05
30.12
27.18
24.17
23.33
28.78
27.18
29.43
13
21.83
EV/EBITx
14.66
12.61
12.67
13.64
14.36
13.95
13.35
11.79
10.23
9.432
33.76
11.79
13.01
78
2.49
FCF yield (avg)%
15.97
15.40
14.32
13.86
13.99
13.71
11.73
10.01
12.75
10.96
10.53
11.73
13.78
79
22.84
FCF margin%
26.90
27.97
28.75
29.96
29.92
32.00
30.44
28.67
28.53
25.74
29.11
28.67
28.71
64
1.526
FCF / Net incomex
1.214
1.280
1.281
1.168
1.142
1.150
1.087
0.996
0.967
0.936
1.011
0.996
1.146
51
6.10
ROIC%
13.05
12.93
14.25
14.78
14.63
15.26
15.11
18.04
15.29
15.47
26.22
15.29
14.95
85
4.36
Return on equity%
18.64
20.55
17.59
15.82
16.04
13.91
11.83
10.15
11.06
9.93
9.38
11.06
14.87
7
18.97
Return on assets%
11.90
11.66
12.35
9.65
9.55
12.20
14.64
14.03
13.54
12.26
23.04
13.54
12.23
49
15.49
EPS$
18.31
17.06
16.70
15.16
17.04
16.79
15.83
14.72
15.63
15.45
16.97
(1.95%)
(1.77%)
—
24.25
EPS growth%
28.54
30.08
31.03
30.50
29.94
29.71
31.53
29.75
30.43
30.44
12.88
30.43
30.26
88
6.56
Bookvalue per sh$
7.59
8.41
7.89
7.67
7.48
8.29
8.14
8.28
9.42
10.03
8.68
6.05%
4.09%
—
4.18
FCF per share$
21.38
19.75
21.07
19.87
21.44
21.44
21.32
22.38
23.06
22.27
2.65
0.76%
1.39%
—
14.06
Dividend per sh$
14.43
13.53
14.55
14.79
15.09
13.82
13.57
12.87
13.99
15.72
3.28
0.82%
(0.27%)
—
27.24
Div yield (avg)%
29.20
29.08
30.65
32.97
30.75
32.49
30.24
27.33
28.88
29.37
7.00
29.37
29.80
32
14.28
Payout ratio%
10.96
10.42
9.85
10.53
8.64
6.95
8.08
5.46
7.98
7.63
10.96
7.63
8.36
59
17.58
Shares (diluted)M
17.93
19.58
18.76
20.04
20.27
22.47
21.78
22.77
20.94
19.24
17.59
(1.04%)
0.82%
83
16.25
Buyback yield%
34.67
33.07
32.61
30.88
32.29
32.24
30.69
27.94
26.33
27.31
25.22
27.94
31.56
88
1.169
D/E ratiox
1.549
1.461
1.607
1.817
1.764
1.810
1.936
2.073
2.177
2.455
1.799
2.073
1.813
94
449.8
Enterprise value$M
368.0
349.9
355.7
305.4
319.2
336.8
302.8
300.0
290.9
303.7
197.3
(0.99%)
(2.47%)
35
263.6
LT debt$M
471.5
464.4
517.3
556.4
619.8
561.9
629.4
641.9
718.8
726.9
118.0
3.24%
3.42%
24
Revenue
$445.5M
6.98%
1.00×
Cost of revenue
$308.1M
6.85%
0.99×
Operating expenses
$55.70M
8.01%
1.10×
Goodwill & intangibles
16.43%
Spread over hurdle
(1.18%)