443.9
Revenue$M
408.2
430.7
471.5
505.4
545.3
574.9
624.9
669.1
719.5
769.3
484.8
7.12%
7.50%
88
13.50
Revenue growth%
37.82
38.36
38.99
37.70
40.65
38.00
35.81
34.32
32.89
35.40
9.06
35.40
37.76
37
14.76
Gross margin%
5.80
7.69
7.37
10.06
8.04
10.61
9.21
11.62
11.91
14.17
27.58
11.62
9.63
42
3.58
Operating margin%
21.12
19.73
20.71
23.35
23.56
21.76
19.87
21.37
20.30
19.44
15.46
20.30
20.92
70
8.61
Net margin%
21.52
23.67
24.10
25.64
27.70
25.24
23.66
22.04
22.59
22.93
14.28
22.93
23.67
85
22.60
P/E ratio (avg)x
44.37
48.74
54.70
55.78
57.68
59.01
62.11
69.02
78.97
87.16
35.89
69.02
58.35
47
18.21
EV/EBITx
38.60
36.58
39.47
40.17
43.65
40.95
47.26
52.62
59.03
67.99
23.52
52.62
42.30
36
6.92
FCF yield (avg)%
7.51
7.86
9.51
10.66
9.78
10.95
10.62
9.73
8.55
8.09
9.00
9.73
9.62
53
14.18
FCF margin%
29.70
32.41
30.04
32.77
33.66
31.76
29.10
28.58
27.12
29.69
9.09
29.10
29.87
71
1.489
FCF / Net incomex
1.324
1.368
1.464
1.423
1.484
1.548
1.494
1.523
1.543
1.648
1.445
1.543
1.489
75
15.39
ROIC%
11.43
11.25
10.53
12.04
13.81
15.40
12.69
15.23
17.29
15.79
27.81
15.40
13.25
25
29.23
Return on equity%
33.68
35.33
37.48
35.25
34.86
34.15
31.53
32.37
34.93
33.58
8.08
33.58
34.51
39
27.06
Return on assets%
22.22
24.59
23.13
22.03
19.79
17.12
14.90
14.64
13.43
14.82
12.83
14.82
18.45
74
2.00
EPS$
2.10
2.02
1.85
1.87
1.81
1.87
1.83
1.92
1.73
1.53
2.17
(3.36%)
(3.93%)
—
17.48
EPS growth%
4.19
6.48
8.92
6.90
7.00
8.83
8.25
7.02
6.94
7.34
20.18
7.34
7.01
82
1.95
Bookvalue per sh$
1.30
1.26
1.27
1.39
1.32
1.30
1.33
1.33
1.23
1.28
2.64
(0.64%)
1.01%
—
1.37
FCF per share$
1.19
1.26
1.38
1.25
1.34
1.32
1.49
1.67
1.55
1.64
1.02
4.14%
2.39%
—
1.41
Dividend per sh$
3.10
3.09
3.72
3.93
4.66
5.36
6.35
6.23
6.74
7.60
2.66
10.28%
10.24%
—
5.49
Div yield (avg)%
3.18
3.89
3.79
1.10
2.99
5.13
5.60
2.66
1.52
2.16
26.67
2.66
3.09
7
23.17
Payout ratio%
10.55
8.65
10.00
8.04
5.11
2.61
0.40
1.83
0.40
0.40
5.91
0.40
3.86
11
114.7
Shares (diluted)M
96.67
101.2
104.0
114.1
110.5
101.1
94.88
83.95
87.55
88.57
112.1
(4.33%)
(0.77%)
10
2.42
Buyback yield%
6.35
7.29
7.52
6.51
6.57
6.56
8.01
9.58
12.32
12.25
12.94
9.58
7.41
89
1.062
D/E ratiox
0.861
0.901
0.820
0.884
0.791
0.678
0.660
0.587
0.618
0.636
0.193
0.636
0.734
12
636.0
Enterprise value$M
869.9
974.3
877.9
804.7
843.1
801.8
844.0
928.8
921.9
961.6
104.8
2.66%
0.80%
19
0.318
LT debt$B
0.964
1.080
1.199
1.178
1.204
1.346
1.374
1.365
1.377
1.508
0.725
4.61%
3.96%
59
Revenue
$769.3M
7.50%
1.00×
Cost of revenue
$517.7M
7.77%
1.03×
Operating expenses
$188.4M
7.45%
1.00×
Goodwill & intangibles
16.46%
Spread over hurdle
(4.64%)