475.3
Revenue$M
656.4
684.6
703.0
717.8
742.8
781.8
803.0
843.1
859.5
887.6
518.6
3.62%
3.61%
87
3.42
Revenue growth%
15.27
17.27
18.54
16.96
14.89
15.73
16.54
16.07
19.06
19.39
29.77
16.54
16.75
94
29.03
Gross margin%
3.98
6.52
9.05
9.37
8.99
8.89
6.84
9.05
8.36
11.06
10.04
8.89
8.94
11
27.41
Operating margin%
22.17
21.68
23.08
21.56
19.32
17.56
15.21
17.06
14.63
13.19
27.40
15.21
18.44
90
9.70
Net margin%
10.92
7.92
8.58
8.67
7.36
8.40
10.48
8.21
6.05
6.29
2.35
8.21
8.30
54
34.73
P/E ratio (avg)x
12.58
12.44
12.65
12.90
11.27
11.13
10.55
11.54
10.47
9.637
22.47
10.55
11.41
32
14.25
EV/EBITx
36.22
36.44
38.07
41.34
47.76
46.99
47.49
48.03
51.53
52.90
37.84
48.03
47.24
81
10.70
FCF yield (avg)%
9.79
6.88
7.05
9.84
8.67
8.76
10.77
9.79
7.33
7.07
16.53
8.76
8.72
33
14.31
FCF margin%
9.49
6.96
4.88
6.99
7.76
8.87
6.28
9.19
12.05
10.42
15.28
9.19
8.31
10
0.989
FCF / Net incomex
2.087
2.250
2.400
2.334
2.274
2.623
2.812
3.229
3.371
3.644
1.440
3.229
2.511
46
19.61
ROIC%
10.85
8.20
10.75
8.92
9.76
7.26
6.82
4.43
2.50
1.99
4.75
4.43
7.73
63
5.34
Return on equity%
5.54
7.13
4.22
1.93
0.45
0.40
0.40
2.76
0.53
0.61
26.10
0.53
1.27
60
6.76
Return on assets%
13.67
15.44
14.12
16.09
14.99
15.67
17.32
14.66
13.19
15.69
22.50
15.67
15.22
86
19.25
EPS$
18.29
20.17
21.51
22.08
22.57
22.39
22.59
24.70
23.09
21.29
20.35
(1.16%)
1.59%
—
16.14
EPS growth%
5.02
7.70
8.14
10.43
10.52
9.45
10.55
10.90
10.47
8.65
13.59
10.47
9.94
81
13.82
Bookvalue per sh$
33.16
32.24
30.71
30.91
31.55
36.43
34.71
35.32
36.05
40.93
5.94
5.34%
3.60%
—
18.75
FCF per share$
11.73
12.36
11.22
10.99
10.20
11.00
11.62
11.19
9.68
8.47
13.57
(3.64%)
(2.90%)
—
11.39
Dividend per sh$
9.09
8.95
10.12
10.41
11.24
10.92
11.00
10.57
10.25
11.99
12.40
1.30%
4.37%
—
5.99
Div yield (avg)%
31.39
33.23
32.35
32.45
30.67
32.41
31.37
28.70
26.52
26.58
3.95
28.70
31.38
38
22.79
Payout ratio%
12.96
11.93
13.81
12.76
15.71
17.10
17.16
19.85
17.11
19.36
2.61
17.16
16.40
71
11.88
Shares (diluted)M
15.32
15.60
14.72
14.25
14.89
14.30
13.26
13.59
13.23
13.52
12.29
(1.92%)
(0.87%)
5
2.44
Buyback yield%
31.68
31.47
30.89
33.25
32.35
34.95
34.56
33.62
33.32
31.89
24.27
33.62
32.80
77
0.759
D/E ratiox
0.387
0.363
0.347
0.317
0.276
0.282
0.255
0.267
0.244
0.262
0.677
0.262
0.279
81
853.3
Enterprise value$M
654.4
652.5
646.6
671.5
666.0
707.9
714.7
767.1
902.9
937.1
488.6
7.07%
4.38%
88
0.319
LT debt$B
0.893
0.929
0.996
1.055
1.109
1.322
1.430
1.619
1.716
2.001
0.702
12.53%
9.90%
68
Revenue
$887.6M
3.61%
1.00×
Cost of revenue
$548.1M
3.80%
1.02×
Operating expenses
$181.2M
3.71%
1.01×