431.8
Revenue$M
756.7
794.6
817.7
825.8
854.2
877.0
906.4
927.2
965.2
988.6
459.4
2.96%
2.99%
62
21.54
Revenue growth%
21.34
24.22
25.04
25.78
28.30
26.90
27.30
26.99
26.89
25.07
4.96
26.90
26.34
54
17.97
Gross margin%
13.83
13.58
16.29
16.97
14.24
16.89
16.88
14.98
13.58
15.46
14.46
15.46
15.22
15
2.34
Operating margin%
19.20
16.84
19.65
17.01
18.61
20.43
18.61
17.97
16.38
18.13
16.95
18.13
18.37
31
25.76
Net margin%
29.19
30.89
32.63
31.30
34.03
31.67
32.91
30.57
28.18
31.08
23.62
31.08
31.19
56
29.57
P/E ratio (avg)x
42.07
45.84
45.79
50.51
51.79
56.12
61.88
58.69
59.14
59.82
22.96
59.14
53.95
25
19.71
EV/EBITx
24.77
25.82
28.24
30.17
27.98
30.60
29.71
30.67
34.39
37.58
36.77
30.67
29.94
70
7.82
FCF yield (avg)%
22.53
19.76
21.63
23.74
23.89
25.46
23.47
23.54
24.94
25.45
12.80
24.94
23.64
72
9.95
FCF margin%
28.64
30.42
31.01
32.71
33.87
30.98
32.12
32.11
32.10
31.13
24.52
32.10
31.61
78
1.204
FCF / Net incomex
1.378
1.493
1.636
1.869
2.198
2.306
2.589
3.032
3.284
3.270
1.600
3.032
2.252
70
11.43
ROIC%
8.61
7.56
5.18
2.46
3.44
5.52
4.35
5.47
4.79
7.22
13.80
5.47
5.33
77
3.53
Return on equity%
29.72
28.25
28.11
28.64
27.23
29.07
26.95
25.55
25.05
24.85
27.89
25.55
27.67
74
29.43
Return on assets%
17.70
18.57
16.34
17.59
15.19
17.05
19.99
22.01
20.06
20.87
12.97
20.06
18.13
77
2.14
EPS$
7.97
8.31
8.41
9.51
10.78
11.00
11.02
11.00
11.30
12.25
2.35
2.59%
5.33%
—
13.56
EPS growth%
31.91
29.60
29.19
28.90
27.32
24.74
25.36
22.95
22.31
21.39
3.02
22.95
26.34
62
3.40
Bookvalue per sh$
8.79
7.88
7.59
8.05
8.00
8.03
8.48
8.89
8.83
7.73
6.63
(0.69%)
(0.66%)
—
9.25
FCF per share$
7.28
8.55
9.19
10.89
11.52
12.61
14.65
16.81
19.32
21.83
3.76
13.64%
13.27%
—
9.27
Dividend per sh$
9.59
10.93
10.15
11.15
10.65
12.04
10.99
10.50
9.85
9.46
8.33
(2.34%)
(0.04%)
—
4.47
Div yield (avg)%
30.71
29.94
32.33
31.70
31.51
32.02
29.21
28.11
28.76
28.01
8.88
28.76
30.33
76
8.40
Payout ratio%
29.09
31.29
29.81
27.34
30.28
30.32
28.23
29.29
29.16
27.56
21.09
29.16
29.22
12
109.2
Shares (diluted)M
143.9
142.7
146.0
146.7
140.3
146.3
144.9
165.6
168.2
154.7
106.9
1.97%
1.24%
72
4.55
Buyback yield%
27.17
28.90
30.51
32.29
34.50
33.30
31.65
32.50
32.36
30.52
11.35
32.36
31.97
65
0.818
D/E ratiox
1.407
1.342
1.487
1.528
1.678
1.736
1.787
1.923
1.810
1.744
0.395
1.787
1.707
65
514.8
Enterprise value$M
259.9
233.4
213.5
207.3
188.7
194.6
178.5
163.7
175.9
188.3
213.8
(0.04%)
(2.93%)
24
520.3
LT debt$M
78.44
78.34
82.51
88.09
77.51
83.69
83.54
83.04
91.08
79.28
631.0
0.45%
0.51%
28
Revenue
$988.6M
2.99%
1.00×
Cost of revenue
$692.0M
2.99%
1.00×
Operating expenses
$204.8M
3.84%
1.08×
Cash and investments
19.00%
Spread over hurdle
(1.96%)