850.7
Revenue$M
466.1
493.7
542.3
594.7
630.2
688.1
742.7
796.5
869.2
923.4
924.2
7.94%
7.68%
30
18.15
Revenue growth%
28.15
28.19
29.80
31.33
33.36
35.15
35.18
36.77
39.50
37.94
22.61
36.77
34.25
92
25.01
Gross margin%
12.87
10.44
13.05
14.35
14.62
15.67
13.78
14.93
12.06
11.38
3.66
13.78
13.42
30
20.48
Operating margin%
7.57
6.03
3.32
1.51
0.84
2.66
2.35
2.86
2.80
5.39
23.54
2.80
2.83
51
12.80
Net margin%
33.36
35.28
34.96
33.95
34.39
33.42
34.50
37.07
39.52
41.61
28.77
37.07
34.73
40
20.56
P/E ratio (avg)x
19.80
20.94
21.77
23.84
22.60
23.83
24.95
24.75
23.47
25.54
34.06
24.75
23.65
79
22.55
EV/EBITx
16.72
17.98
16.78
16.42
16.85
15.26
14.23
15.43
15.33
16.38
23.19
15.33
16.40
25
2.27
FCF yield (avg)%
28.56
30.81
30.81
31.62
32.48
30.81
30.11
30.71
28.42
30.54
23.50
30.54
30.76
79
2.68
FCF margin%
7.33
6.17
8.48
8.55
7.65
5.68
5.47
3.42
1.78
0.40
28.43
3.42
5.93
31
0.569
FCF / Net incomex
0.310
0.318
0.352
0.408
0.406
0.412
0.427
0.434
0.418
0.439
1.071
0.427
0.410
26
15.41
ROIC%
9.23
11.75
13.17
10.33
9.01
8.18
10.94
10.09
7.64
7.93
27.52
8.18
9.66
75
21.34
Return on equity%
22.15
21.50
20.69
20.21
19.51
18.07
18.82
18.21
17.22
14.29
2.02
18.07
19.17
82
28.04
Return on assets%
22.38
23.62
25.22
26.07
26.37
23.55
26.49
28.70
31.25
29.89
24.63
28.70
26.22
23
5.43
EPS$
25.05
24.57
29.17
32.26
32.22
35.36
41.93
43.27
49.41
49.71
5.95
9.06%
7.67%
—
15.59
EPS growth%
23.43
24.84
26.55
25.02
24.64
24.16
24.79
22.53
24.12
23.33
4.75
24.12
24.40
82
14.14
Bookvalue per sh$
12.57
11.66
11.44
10.65
9.33
8.74
7.85
8.15
8.26
8.02
6.18
(2.99%)
(5.03%)
—
17.05
FCF per share$
14.39
16.89
17.58
19.76
19.56
21.94
24.07
23.67
27.73
27.01
10.60
6.67%
7.26%
—
16.49
Dividend per sh$
21.67
23.36
23.86
24.71
26.95
30.88
37.32
39.78
39.60
42.59
9.02
9.59%
7.93%
—
13.82
Div yield (avg)%
18.53
18.58
15.62
12.83
12.26
15.10
16.59
18.00
17.84
15.97
4.93
16.59
16.28
34
13.48
Payout ratio%
20.59
19.45
19.27
17.58
18.19
20.94
22.62
20.36
19.75
22.72
4.27
20.94
20.05
89
37.78
Shares (diluted)M
28.19
30.98
33.08
36.11
39.28
40.87
37.22
35.12
34.64
37.22
38.46
(1.07%)
2.38%
14
7.86
Buyback yield%
8.67
6.83
6.33
5.38
4.30
3.71
1.69
2.12
1.15
1.13
5.02
1.69
4.00
71
1.086
D/E ratiox
0.983
1.138
1.211
1.313
1.531
1.714
2.046
2.060
2.176
2.419
0.876
2.060
1.623
6
621.9
Enterprise value$M
484.5
442.7
485.1
506.8
508.2
521.8
494.2
543.9
536.5
497.8
823.6
(0.41%)
0.70%
18
0.250
LT debt$B
1.147
1.183
1.113
1.012
1.001
1.075
1.010
0.944
0.858
0.818
0.690
(3.96%)
(2.22%)
59
Revenue
$923.4M
7.68%
1.00×
Cost of revenue
$456.6M
7.28%
0.96×
Operating expenses
$172.7M
8.61%
1.09×
Goodwill & intangibles
15.21%