302.6
Revenue$M
842.3
850.5
859.3
869.0
867.0
885.0
916.2
916.4
914.3
924.5
313.0
1.29%
1.20%
86
26.77
Revenue growth%
17.20
16.03
17.80
16.75
19.65
19.88
20.39
20.50
17.56
19.50
23.64
19.88
18.65
14
21.39
Gross margin%
28.30
29.77
31.63
32.53
31.59
28.85
29.41
26.98
24.91
26.18
26.41
26.98
29.13
82
2.16
Operating margin%
10.43
10.63
8.83
11.26
8.68
11.04
8.77
11.35
12.54
11.30
24.72
11.30
10.83
80
10.20
Net margin%
11.88
14.44
14.67
16.93
17.35
15.09
17.62
17.88
15.90
15.00
18.71
15.90
15.50
90
21.79
P/E ratio (avg)x
17.04
14.67
13.69
14.64
13.47
14.17
15.07
13.43
11.78
12.66
32.93
13.43
13.93
50
6.668
EV/EBITx
35.52
37.52
42.77
48.14
49.51
48.08
50.36
51.76
51.43
56.66
29.80
51.43
48.82
49
23.73
FCF yield (avg)%
4.85
4.93
7.59
6.39
8.22
5.94
6.23
5.97
6.87
8.55
16.16
6.23
6.31
44
14.66
FCF margin%
15.19
13.94
15.31
13.37
10.96
9.14
8.33
7.53
6.74
5.82
27.82
7.53
10.05
67
1.769
FCF / Net incomex
0.485
0.474
0.480
0.525
0.570
0.600
0.540
0.516
0.544
0.575
1.076
0.544
0.532
10
9.59
ROIC%
25.98
25.73
27.81
25.41
22.48
22.46
22.41
22.99
25.75
25.02
22.75
22.99
25.22
15
30.00
Return on equity%
14.08
16.08
18.69
19.80
19.47
16.50
18.04
19.78
22.36
21.39
8.40
19.78
19.08
79
29.28
Return on assets%
26.79
29.04
30.84
27.91
28.43
31.13
33.49
31.93
32.25
29.65
6.64
31.93
30.25
49
0.82
EPS$
2.40
2.84
2.91
2.95
2.91
3.00
3.25
3.43
3.38
3.30
0.89
2.55%
4.02%
—
29.16
EPS growth%
24.39
24.20
24.20
22.12
20.07
22.11
20.19
22.95
24.60
25.94
15.93
22.95
23.57
66
1.24
Bookvalue per sh$
0.47
0.42
0.45
0.47
0.47
0.48
0.50
0.48
0.50
0.50
1.39
1.14%
(0.52%)
—
1.48
FCF per share$
1.42
1.30
1.37
1.32
1.27
1.41
1.54
1.64
1.74
1.92
1.42
8.62%
4.59%
—
0.98
Dividend per sh$
1.77
1.75
1.73
2.01
2.25
2.39
2.46
2.74
2.89
3.38
0.84
8.52%
7.24%
—
29.66
Div yield (avg)%
11.52
14.48
14.25
14.54
14.76
17.71
18.57
19.50
20.47
22.22
14.01
19.50
16.23
64
5.11
Payout ratio%
8.49
11.26
9.51
6.57
4.31
2.78
1.47
1.37
3.01
5.78
7.26
2.78
5.04
53
167.6
Shares (diluted)M
170.4
177.0
199.9
210.0
219.4
228.3
253.2
266.0
287.3
307.4
162.3
6.97%
5.56%
91
6.33
Buyback yield%
18.08
20.86
20.16
21.78
23.60
25.79
23.25
24.42
25.90
23.88
10.77
24.42
23.42
85
1.599
D/E ratiox
1.703
1.705
1.706
1.617
1.680
1.891
1.811
1.753
1.746
1.871
0.448
1.811
1.726
77
1.035
Enterprise value$B
1.056
1.148
1.052
1.129
1.005
0.973
1.098
0.989
1.053
0.956
0.436
(0.99%)
(1.90%)
66
398.7
LT debt$M
416.6
441.3
450.5
471.7
429.7
373.6
326.3
281.5
252.2
227.2
311.0
(11.96%)
(5.78%)
37
Revenue
$924.5M
1.20%
1.00×
Cost of revenue
$429.8M
1.01%
0.98×
Operating expenses
$193.4M
1.51%
1.03×
Goodwill & intangibles
15.64%