170.2
Revenue$M
723.4
739.0
774.3
824.8
858.0
881.5
918.1
938.7
961.4
984.0
189.3
2.78%
3.78%
76
22.45
Revenue growth%
16.37
14.86
13.27
13.20
13.58
16.12
16.79
16.12
16.00
17.53
3.89
16.12
16.06
11
15.88
Gross margin%
28.02
27.52
26.94
26.52
27.87
27.23
24.99
23.05
23.77
23.56
9.97
23.77
26.73
75
13.54
Operating margin%
30.07
30.01
30.05
32.40
35.07
32.84
31.17
33.04
35.14
37.80
3.98
33.04
32.62
91
27.08
Net margin%
23.17
25.99
26.80
24.27
22.28
22.86
20.12
22.58
25.10
22.58
22.09
22.58
23.01
20
22.09
P/E ratio (avg)x
19.45
21.75
24.17
26.16
27.83
31.12
29.91
33.69
33.13
34.80
22.05
33.13
28.87
95
21.47
EV/EBITx
30.62
28.24
31.40
32.72
29.79
30.82
32.70
36.27
34.35
33.46
13.42
33.46
32.05
71
9.07
FCF yield (avg)%
14.72
12.59
15.02
12.72
9.86
8.27
8.85
9.12
6.32
5.14
27.78
8.27
9.49
81
11.23
FCF margin%
3.83
4.49
4.65
7.25
9.49
11.91
14.78
14.82
16.74
17.95
24.52
14.82
10.70
63
1.547
FCF / Net incomex
0.323
0.327
0.371
0.434
0.502
0.589
0.635
0.622
0.651
0.685
0.562
0.635
0.546
88
6.01
ROIC%
26.06
26.08
28.57
30.07
28.06
28.85
28.58
30.96
28.06
28.71
9.07
28.71
28.57
66
28.42
Return on equity%
24.08
23.80
24.33
25.15
23.88
26.32
27.56
25.67
28.37
30.34
17.89
27.56
25.41
59
14.13
Return on assets%
21.68
22.95
22.06
23.90
24.10
24.81
27.52
27.81
26.32
25.38
11.50
26.32
24.46
92
7.86
EPS$
9.66
11.18
12.40
13.90
13.64
14.78
13.77
15.54
15.96
17.30
8.54
4.87%
5.84%
—
26.74
EPS growth%
33.04
32.54
31.92
31.49
30.63
33.21
33.99
35.62
35.78
37.76
24.20
35.62
33.12
15
5.72
Bookvalue per sh$
4.52
4.44
4.37
4.88
5.14
4.60
4.99
4.62
4.18
3.88
2.20
(5.45%)
(1.41%)
—
3.74
FCF per share$
9.29
11.05
10.86
12.54
12.68
15.43
18.68
19.41
20.60
25.07
8.77
14.60%
11.21%
—
3.02
Dividend per sh$
9.52
10.13
9.48
9.68
10.21
9.52
9.96
9.64
10.07
9.52
5.59
(1.38%)
1.25%
—
27.52
Div yield (avg)%
2.45
1.55
2.45
4.39
4.64
2.66
1.04
0.40
0.40
0.64
25.01
0.64
2.00
74
3.22
Payout ratio%
19.38
20.23
20.00
22.58
20.00
17.85
20.54
22.70
25.08
24.74
16.42
22.70
20.39
61
102.5
Shares (diluted)M
101.0
91.63
97.42
90.44
97.81
95.04
87.51
79.14
70.28
68.87
104.8
(6.78%)
(4.38%)
36
29.13
Buyback yield%
21.11
20.43
18.45
21.33
22.98
24.52
27.40
28.66
26.13
28.85
25.67
27.40
23.75
82
0.281
D/E ratiox
1.132
1.074
1.142
1.266
1.298
1.207
1.187
1.212
1.356
1.346
1.616
1.212
1.210
56
896.6
Enterprise value$M
69.56
75.44
79.85
82.16
92.94
94.65
102.2
104.1
113.5
112.9
127.0
3.96%
5.10%
73
638.8
LT debt$M
403.6
414.7
491.9
583.5
609.3
690.2
743.3
786.4
839.8
847.7
78.64
6.83%
7.41%
79
Revenue
$984.0M
3.78%
1.00×
Cost of revenue
$552.0M
3.57%
0.98×
Operating expenses
$207.4M
3.99%
1.02×
Goodwill & intangibles
17.68%