61.25
Revenue$M
801.5
821.3
834.4
844.1
827.2
819.3
808.9
813.4
820.0
813.4
63.12
(0.34%)
0.40%
42
16.37
Revenue growth%
8.51
8.25
11.25
13.80
16.34
16.18
13.61
11.58
14.24
16.69
12.10
14.24
13.70
33
14.10
Gross margin%
23.17
22.06
21.99
22.91
22.76
20.49
18.46
16.13
18.44
19.74
24.60
18.46
21.24
94
22.96
Operating margin%
22.02
19.18
20.95
21.61
19.19
21.84
24.35
22.08
24.94
26.59
20.80
24.35
21.93
82
3.61
Net margin%
0.40
2.04
2.46
3.25
5.86
8.47
7.15
9.39
10.85
11.51
16.15
9.39
6.51
40
15.22
P/E ratio (avg)x
12.13
13.51
14.73
17.44
17.89
18.21
21.88
24.46
27.79
30.11
10.51
24.46
18.05
60
20.54
EV/EBITx
22.63
22.76
20.14
20.62
18.92
17.87
17.38
17.93
19.14
19.44
12.23
17.93
19.29
13
26.57
FCF yield (avg)%
23.73
22.47
24.28
25.11
25.79
26.81
26.65
25.07
23.72
25.63
7.51
25.63
25.09
72
25.39
FCF margin%
8.56
7.18
4.70
7.43
5.94
6.84
6.58
6.41
8.76
7.33
15.84
6.84
7.01
20
0.288
FCF / Net incomex
0.309
0.321
0.346
0.352
0.341
0.323
0.328
0.292
0.269
0.251
0.753
0.292
0.322
95
18.38
ROIC%
9.40
6.47
7.49
10.19
11.41
10.41
10.18
9.04
10.27
9.86
8.71
10.18
10.02
16
11.33
Return on equity%
20.39
21.11
20.37
20.53
19.97
21.99
20.53
20.45
17.58
20.48
2.35
20.48
20.46
62
23.48
Return on assets%
12.92
13.54
14.12
15.29
18.22
16.51
18.74
19.41
19.10
19.93
16.01
19.10
17.37
23
2.51
EPS$
16.51
17.58
20.41
19.18
21.06
20.64
23.23
22.77
22.61
26.53
2.76
4.72%
6.44%
—
16.57
EPS growth%
16.64
15.25
14.59
13.50
13.05
10.71
11.23
11.11
13.14
12.30
3.04
11.23
13.10
63
7.55
Bookvalue per sh$
4.23
3.91
3.95
3.94
4.39
4.53
4.83
5.30
6.01
6.10
8.24
6.77%
3.57%
—
7.37
FCF per share$
10.32
9.93
9.58
8.95
9.16
9.48
8.52
8.22
7.69
7.37
6.81
(4.25%)
(3.76%)
—
6.96
Dividend per sh$
10.34
10.07
9.51
10.29
10.57
10.89
10.17
10.95
11.44
11.40
11.45
1.51%
1.53%
—
9.58
Div yield (avg)%
4.64
3.65
6.55
5.80
3.06
2.16
1.22
0.40
2.53
3.01
14.41
2.16
3.03
71
7.85
Payout ratio%
28.75
29.04
26.72
26.46
25.07
27.06
24.61
22.12
19.88
21.19
28.65
22.12
25.76
52
48.72
Shares (diluted)M
63.72
70.58
63.51
60.48
66.57
61.35
55.17
57.00
63.86
57.14
46.24
(3.01%)
(0.12%)
74
2.34
Buyback yield%
21.04
23.87
26.52
27.47
26.86
28.42
28.88
26.62
26.94
24.66
22.81
26.94
26.74
29
0.888
D/E ratiox
2.273
2.219
2.527
2.847
3.290
3.188
3.435
3.847
4.407
4.612
0.675
3.847
3.239
68
476.8
Enterprise value$M
651.2
684.9
695.5
768.8
741.6
751.1
716.8
645.5
711.1
700.7
580.6
(1.13%)
0.29%
47
84.20
LT debt$M
623.1
706.4
745.5
845.2
825.5
782.8
788.3
782.6
784.5
742.0
461.8
(2.11%)
2.17%
37
Revenue
$813.4M
0.40%
1.00×
Cost of revenue
$569.3M
0.45%
1.01×
Operating expenses
$151.6M
0.49%
1.01×
Goodwill & intangibles
16.72%
Return on capital
132.26%
Spread over hurdle
123.69%