684.0
Revenue$M
523.7
563.7
586.3
623.6
658.5
702.5
748.2
775.8
810.5
857.9
723.5
5.43%
5.35%
77
20.61
Revenue growth%
17.77
20.58
21.97
20.71
19.63
18.31
16.96
18.69
17.98
20.36
10.75
18.31
19.16
78
8.77
Gross margin%
5.58
5.28
3.52
2.14
2.79
0.40
0.40
0.40
2.50
0.59
19.34
0.40
2.32
24
17.69
Operating margin%
16.32
16.37
14.64
11.83
14.68
17.52
18.53
18.23
18.47
19.69
3.29
18.47
16.95
73
21.40
Net margin%
10.57
11.46
13.24
13.33
13.18
12.16
11.45
13.53
11.05
11.19
2.19
11.45
11.81
51
6.514
P/E ratio (avg)x
31.31
30.70
29.02
33.64
34.49
38.61
40.29
41.03
39.68
38.71
19.49
39.68
36.55
35
19.98
EV/EBITx
19.15
18.77
19.92
23.64
23.48
24.56
25.47
26.72
26.84
31.87
22.12
26.72
24.10
55
6.74
FCF yield (avg)%
18.96
17.50
18.80
17.36
18.75
21.41
20.17
20.80
21.03
19.34
28.93
20.80
19.15
6
10.97
FCF margin%
21.19
20.60
17.71
18.11
20.79
23.30
20.75
21.50
21.90
21.97
13.59
21.90
20.99
49
0.308
FCF / Net incomex
2.084
2.113
2.213
2.219
2.340
2.319
2.417
2.503
2.860
2.809
0.122
2.503
2.329
47
21.97
ROIC%
32.62
34.88
35.28
34.05
33.51
32.80
30.76
28.10
27.17
26.71
9.85
28.10
32.71
58
28.48
Return on equity%
7.23
9.22
7.55
5.06
4.98
4.13
5.86
7.16
9.57
9.38
3.89
7.16
7.19
35
9.81
Return on assets%
18.76
18.09
20.63
19.34
16.55
17.05
17.89
15.46
17.54
19.85
18.63
17.54
17.99
18
2.05
EPS$
2.58
2.72
2.94
3.11
2.72
2.34
2.49
2.27
2.36
2.29
2.14
(3.42%)
(1.87%)
—
6.11
EPS growth%
18.04
17.18
14.56
16.05
18.10
16.25
14.39
11.70
10.94
8.79
9.46
11.70
15.30
21
3.41
Bookvalue per sh$
6.41
6.18
6.38
6.97
7.78
8.08
7.75
9.13
9.06
10.71
1.66
6.58%
6.54%
—
1.54
FCF per share$
4.02
3.95
3.96
4.47
4.46
4.48
4.67
4.47
4.34
4.46
1.26
0.01%
1.54%
—
2.06
Dividend per sh$
4.49
4.98
4.91
5.58
5.45
5.29
5.45
5.23
4.89
5.40
1.88
(0.18%)
1.33%
—
15.40
Div yield (avg)%
14.92
15.86
16.34
16.75
15.74
18.00
16.88
17.15
19.90
17.53
16.11
17.53
16.82
80
2.15
Payout ratio%
30.35
28.47
28.37
25.52
24.57
27.38
27.11
26.99
25.20
27.14
17.21
27.11
27.12
25
166.8
Shares (diluted)M
245.8
244.4
295.3
293.5
309.5
315.8
343.7
405.3
459.9
480.2
158.9
9.18%
8.39%
22
25.42
Buyback yield%
31.54
34.42
36.38
38.67
37.20
39.18
38.54
39.07
40.13
39.73
25.27
39.18
38.61
59
1.382
D/E ratiox
2.560
2.444
2.891
3.137
3.664
4.318
5.066
5.972
5.678
6.079
1.332
5.678
3.991
85
267.5
Enterprise value$M
285.2
265.9
255.3
268.1
239.0
245.6
240.0
266.4
278.0
290.8
549.8
4.00%
(0.12%)
51
373.8
LT debt$M
99.59
103.5
109.9
103.9
109.4
101.1
95.44
89.22
94.97
87.94
342.8
(4.27%)
(2.19%)
49
Revenue
$857.9M
5.35%
1.00×
Cost of revenue
$475.4M
5.30%
1.00×
Operating expenses
$114.1M
5.70%
1.03×
Goodwill & intangibles
17.17%
Cash and investments
16.76%
Spread over hurdle
25.30%