548.1
Revenue$M
579.1
588.9
588.1
607.3
610.4
613.4
639.2
659.3
670.9
568.3
620.8
2.01%
1.79%
30
25.51
Revenue growth%
5.81
3.84
6.26
7.10
4.63
3.61
1.87
0.40
0.40
27.10
17.60
1.87
4.23
54
14.71
Gross margin%
21.12
19.32
22.24
24.18
26.04
23.26
23.06
24.57
22.81
24.46
7.17
23.26
22.93
7
22.60
Operating margin%
11.65
9.94
7.94
8.02
6.18
8.68
9.35
12.17
11.33
14.97
8.27
9.35
9.64
88
10.85
Net margin%
17.52
17.34
15.84
16.93
16.60
15.62
14.91
14.88
16.26
29.30
15.67
15.62
16.05
74
32.23
P/E ratio (avg)x
24.72
25.89
27.63
29.22
34.17
35.14
34.97
38.81
42.57
34.79
14.34
35.14
31.70
16
28.80
EV/EBITx
18.87
18.18
17.03
14.98
15.47
15.69
14.08
14.81
12.59
19.51
7.762
14.81
15.58
36
2.58
FCF yield (avg)%
4.21
2.75
0.40
2.13
2.67
0.72
0.40
2.99
1.76
21.95
7.77
1.76
1.94
80
15.39
FCF margin%
33.20
32.41
31.99
34.51
36.87
37.21
34.63
32.18
30.68
10.11
5.43
34.63
32.80
43
1.225
FCF / Net incomex
1.470
1.686
2.006
2.398
2.572
3.067
3.216
3.364
3.530
0.187
1.597
3.216
2.485
41
14.71
ROIC%
8.77
11.44
13.10
14.00
13.47
14.26
16.33
13.94
12.61
15.90
17.55
13.94
13.29
66
13.02
Return on equity%
9.02
11.05
10.84
10.33
8.61
9.33
8.93
11.43
9.75
14.40
23.00
9.33
9.54
41
7.17
Return on assets%
30.29
29.05
28.70
29.18
28.80
28.21
27.65
29.73
27.14
7.33
22.79
28.21
28.93
37
8.05
EPS$
8.83
8.91
8.48
9.65
9.20
9.79
9.98
9.87
9.93
8.70
9.85
0.58%
0.70%
—
14.13
EPS growth%
9.85
10.65
9.79
10.88
10.23
10.60
10.01
9.58
7.01
16.82
27.26
10.01
10.12
21
8.73
Bookvalue per sh$
10.88
11.03
12.76
12.20
14.26
15.16
16.45
16.59
19.14
11.50
11.81
9.42%
5.24%
—
6.35
FCF per share$
17.76
18.83
18.26
18.66
21.52
23.27
26.13
25.58
29.23
5.96
11.64
9.39%
5.21%
—
2.84
Dividend per sh$
4.02
3.83
4.19
4.05
4.48
4.51
4.36
4.82
5.48
9.54
5.65
6.21%
4.10%
—
14.99
Div yield (avg)%
13.32
12.24
10.13
11.80
14.24
11.26
9.00
6.05
6.26
15.24
5.85
9.00
11.53
31
16.92
Payout ratio%
6.90
7.12
5.67
7.82
9.34
10.22
7.89
8.66
8.57
28.70
26.24
8.66
8.23
69
44.01
Shares (diluted)M
57.40
55.42
66.22
69.62
80.55
85.62
97.52
105.3
117.8
44.63
43.74
11.09%
8.17%
83
26.62
Buyback yield%
10.94
8.21
6.63
6.20
5.28
3.24
0.64
0.40
1.76
8.70
18.77
1.76
5.74
42
0.727
D/E ratiox
0.658
0.690
0.773
0.894
1.060
1.098
1.229
1.326
1.431
1.509
0.332
1.229
0.977
49
295.9
Enterprise value$M
541.1
609.4
650.1
721.9
673.4
722.1
771.9
795.9
718.8
465.9
650.4
(0.09%)
5.45%
32
414.8
LT debt$M
384.7
396.1
455.5
494.9
550.9
605.3
726.4
846.2
956.7
189.9
672.7
14.09%
10.83%
89
Revenue
$670.9M
1.79%
1.00×
Cost of revenue
$469.6M
1.79%
1.00×
Operating expenses
$111.0M
2.60%
1.08×