282.8
Revenue$M
267.8
294.4
315.7
347.0
372.3
396.9
426.1
473.0
523.9
571.7
293.6
8.96%
8.90%
46
10.99
Revenue growth%
4.49
2.20
3.65
1.92
0.86
0.40
0.40
0.40
0.40
0.44
3.05
0.40
0.65
32
27.47
Gross margin%
0.40
0.40
1.66
1.34
0.40
1.89
2.83
1.71
2.06
4.98
5.87
2.06
1.69
53
8.54
Operating margin%
19.68
19.98
19.68
22.67
25.08
25.79
25.35
23.69
23.47
20.54
8.62
23.69
23.07
27
9.70
Net margin%
7.90
6.78
5.58
3.84
4.60
5.17
2.71
0.40
0.40
0.40
24.90
0.40
4.22
27
25.35
P/E ratio (avg)x
42.26
44.12
49.81
52.25
56.74
61.89
71.67
69.53
65.88
75.65
29.05
69.53
59.31
11
26.08
EV/EBITx
34.54
32.07
32.83
35.17
31.62
35.09
30.91
30.94
34.10
31.36
27.87
31.36
32.45
53
4.87
FCF yield (avg)%
14.74
17.12
18.68
17.50
16.44
14.76
17.38
17.41
16.81
18.09
22.61
17.38
17.25
44
7.14
FCF margin%
27.61
24.93
23.84
26.68
28.45
30.48
28.12
30.21
27.71
30.51
28.90
30.21
27.91
10
0.520
FCF / Net incomex
1.042
1.253
1.378
1.617
1.655
1.743
1.866
1.882
2.175
2.358
0.280
1.882
1.699
60
20.82
ROIC%
24.14
24.35
22.10
24.44
25.04
24.28
26.44
24.97
24.77
24.76
13.66
24.77
24.60
41
3.77
Return on equity%
3.31
2.22
0.44
2.02
1.41
0.96
2.62
4.74
6.43
9.24
22.28
4.74
2.42
72
26.26
Return on assets%
14.46
12.70
13.58
13.59
16.39
16.04
13.89
13.93
16.24
18.27
28.12
16.04
14.20
43
5.16
EPS$
8.86
8.46
8.73
9.35
9.30
8.89
8.16
8.42
7.85
7.89
5.62
(3.22%)
(0.20%)
—
18.54
EPS growth%
5.82
6.77
6.43
7.38
9.15
9.87
9.88
9.67
10.90
10.05
24.25
9.88
9.41
26
1.29
Bookvalue per sh$
4.65
4.37
4.76
4.57
4.43
4.29
4.80
4.90
4.86
5.38
7.25
3.98%
0.57%
—
8.20
FCF per share$
9.00
10.07
10.30
10.29
10.00
11.17
12.33
13.09
13.24
12.94
2.75
5.29%
3.96%
—
2.89
Dividend per sh$
2.68
2.59
2.63
2.69
2.70
2.60
2.79
2.82
2.94
3.33
5.10
4.30%
1.51%
—
13.91
Div yield (avg)%
11.37
13.74
11.16
9.54
9.01
6.44
4.30
3.98
3.48
2.15
18.65
3.98
7.73
39
12.23
Payout ratio%
8.95
9.42
10.31
10.63
12.71
12.34
9.87
8.10
6.67
5.53
13.36
8.10
9.65
94
48.69
Shares (diluted)M
65.31
70.02
70.25
82.38
94.55
92.70
107.2
113.5
133.1
146.8
50.04
9.19%
9.53%
48
27.17
Buyback yield%
19.05
20.83
18.95
19.99
19.18
19.36
20.66
23.39
20.67
21.75
19.04
20.67
20.33
68
1.605
D/E ratiox
0.728
0.689
0.730
0.694
0.638
0.678
0.752
0.707
0.658
0.647
1.600
0.678
0.692
64
0.508
Enterprise value$B
0.795
0.899
1.028
1.134
1.173
1.190
1.134
1.183
1.140
1.090
0.691
(1.47%)
3.94%
36
541.7
LT debt$M
420.9
420.4
456.6
436.0
451.9
478.4
448.9
456.8
445.4
480.1
178.3
1.22%
1.98%
7
Revenue
$571.7M
8.90%
1.00×
Cost of revenue
$396.1M
8.97%
1.01×
Operating expenses
$80.66M
8.60%
0.97×
Goodwill & intangibles
17.27%
Spread over hurdle
49.31%