476.2
Revenue$M
512.6
508.0
508.7
518.5
534.7
525.6
532.7
549.8
542.5
537.1
529.5
0.09%
0.73%
22
19.77
Revenue growth%
14.45
11.80
12.13
11.98
11.34
10.71
12.46
12.53
13.00
13.34
9.06
12.53
12.30
60
28.91
Gross margin%
19.17
21.17
23.34
22.16
24.31
25.37
22.58
22.73
20.00
18.31
13.64
22.58
22.37
94
16.67
Operating margin%
11.95
13.73
14.90
13.82
11.44
10.26
9.00
8.90
8.11
5.18
4.58
8.90
10.85
63
22.95
Net margin%
13.37
14.69
15.94
18.57
19.53
16.71
18.37
19.74
17.02
17.58
9.34
17.58
17.30
24
20.52
P/E ratio (avg)x
18.08
18.48
16.70
14.70
13.07
13.65
11.70
10.33
10.28
10.23
37.59
10.33
13.36
73
21.26
EV/EBITx
11.60
11.65
13.59
15.89
19.21
21.85
23.05
24.33
28.05
30.36
36.81
24.33
20.53
9
9.77
FCF yield (avg)%
20.97
22.39
22.71
24.90
22.74
24.00
26.85
25.58
24.76
27.21
29.35
25.58
24.38
53
3.02
FCF margin%
11.19
10.31
12.02
9.09
9.56
8.99
9.49
7.27
8.43
10.89
19.80
8.99
9.53
70
1.563
FCF / Net incomex
1.707
1.667
1.858
1.933
1.945
2.309
2.323
2.644
2.576
3.031
0.288
2.576
2.127
29
5.33
ROIC%
30.76
28.41
29.23
29.02
29.04
29.33
28.34
30.24
31.68
28.78
19.45
29.33
29.13
43
9.47
Return on equity%
22.76
20.72
20.13
19.86
19.07
16.81
17.97
16.18
14.99
16.69
23.97
16.69
18.52
50
25.17
Return on assets%
15.86
15.20
17.72
20.54
17.78
15.58
18.51
18.80
21.78
22.02
14.51
18.80
18.15
36
1.43
EPS$
1.44
1.30
1.27
1.35
1.38
1.49
1.48
1.52
1.58
1.63
1.55
3.40%
1.62%
—
6.75
EPS growth%
3.62
0.99
0.40
0.40
3.12
1.03
1.04
0.40
0.40
0.83
25.11
0.83
0.91
28
0.70
Bookvalue per sh$
0.75
0.81
0.69
0.72
0.74
0.79
0.76
0.67
0.59
0.53
1.36
(6.36%)
(2.80%)
—
0.44
FCF per share$
0.68
0.58
0.58
0.61
0.59
0.62
0.56
0.56
0.53
0.55
1.62
(1.54%)
(3.03%)
—
1.13
Dividend per sh$
1.41
1.51
1.61
1.86
2.01
2.09
2.29
2.50
2.70
3.20
0.74
9.68%
9.12%
—
23.09
Div yield (avg)%
11.00
8.22
8.51
9.26
9.16
12.03
10.33
11.77
10.33
7.98
10.59
10.33
9.80
82
12.66
Payout ratio%
10.65
12.31
9.40
10.04
12.41
14.06
14.74
13.43
13.15
11.23
16.56
13.43
12.36
57
158.6
Shares (diluted)M
147.3
141.9
123.6
117.0
126.6
112.2
111.6
102.1
104.8
105.1
161.8
(3.65%)
(2.55%)
17
16.27
Buyback yield%
26.20
26.68
28.40
27.75
30.58
27.99
29.70
27.59
27.58
28.27
8.85
27.99
27.87
93
0.149
D/E ratiox
1.093
1.118
1.233
1.408
1.439
1.599
1.717
2.019
1.964
2.080
0.213
1.964
1.519
50
82.28
Enterprise value$M
119.9
122.1
111.0
113.4
112.0
122.8
125.1
139.0
136.2
152.6
150.8
6.38%
3.07%
89
0.140
LT debt$B
0.795
0.799
0.876
0.927
0.920
0.908
1.004
0.990
1.067
1.134
0.446
4.28%
3.85%
24
Revenue
$537.1M
0.73%
1.00×
Cost of revenue
$327.8M
0.74%
1.00×
Operating expenses
$62.40M
0.70%
1.00×
Goodwill & intangibles
16.45%
Spread over hurdle
(5.33%)