250.3
Revenue$M
870.1
857.5
870.2
872.5
853.8
847.9
847.3
828.5
818.5
813.7
258.0
(0.96%)
(0.79%)
39
16.22
Revenue growth%
9.75
9.82
10.23
9.73
12.19
9.26
10.91
9.89
12.68
15.06
20.13
10.91
10.06
76
7.23
Gross margin%
25.62
22.94
25.01
24.63
22.57
20.01
18.33
19.99
18.31
18.55
26.23
18.55
21.29
63
3.96
Operating margin%
3.34
1.80
1.61
0.40
0.40
0.94
0.74
0.40
3.36
2.64
3.10
0.94
1.27
20
14.31
Net margin%
12.19
12.58
11.53
13.59
12.78
15.22
12.93
11.53
9.23
10.48
18.19
11.53
12.39
47
11.04
P/E ratio (avg)x
39.21
42.59
47.89
52.96
57.57
61.55
61.04
70.63
69.55
75.94
20.77
69.55
59.30
49
13.70
EV/EBITx
20.18
19.17
20.07
18.26
18.51
17.83
17.02
17.53
17.49
19.55
17.03
17.53
18.39
69
25.75
FCF yield (avg)%
14.94
14.98
14.46
13.23
12.20
10.51
11.58
12.64
11.13
8.93
14.40
11.13
12.42
46
25.30
FCF margin%
8.29
7.57
10.30
10.14
9.29
6.72
5.43
8.28
8.71
11.12
9.34
8.28
8.50
79
0.112
FCF / Net incomex
0.646
0.701
0.708
0.786
0.816
0.777
0.901
0.946
1.071
1.158
1.359
0.946
0.801
95
24.11
ROIC%
18.27
17.04
15.80
16.64
18.59
21.51
19.42
16.85
19.53
18.27
13.44
19.42
18.27
78
24.66
Return on equity%
9.32
9.19
8.49
9.43
7.34
8.41
9.27
6.86
8.43
11.42
13.70
8.43
8.84
17
10.85
Return on assets%
22.99
24.64
23.34
22.58
21.36
22.61
22.61
20.04
17.71
15.76
25.23
20.04
22.59
79
0.31
EPS$
0.31
0.31
0.38
0.38
0.44
0.44
0.44
0.46
0.48
0.57
0.32
5.08%
6.19%
—
7.18
EPS growth%
7.92
6.89
5.30
8.02
10.91
13.37
11.42
13.67
13.43
11.45
12.06
13.37
11.16
70
0.20
Bookvalue per sh$
0.41
0.41
0.42
0.41
0.39
0.42
0.44
0.45
0.46
0.46
0.57
3.42%
0.92%
—
0.19
FCF per share$
0.76
0.80
0.81
0.85
0.79
0.81
0.81
0.84
0.96
1.06
0.26
6.11%
4.48%
—
0.27
Dividend per sh$
0.91
0.87
0.93
0.92
0.99
1.12
1.22
1.39
1.46
1.68
0.45
11.16%
6.92%
—
28.91
Div yield (avg)%
12.90
10.72
11.78
13.63
15.14
15.71
14.57
12.21
11.45
14.30
27.38
14.30
13.26
91
11.44
Payout ratio%
15.23
15.08
13.59
10.79
9.94
9.10
7.36
4.48
3.33
3.27
5.11
4.48
9.52
82
0.437
Shares (diluted)B
0.691
0.778
0.772
0.920
1.033
1.240
1.431
1.486
1.583
1.857
0.418
12.44%
11.28%
40
5.09
Buyback yield%
32.50
32.33
34.24
36.82
38.33
39.29
36.77
37.24
37.59
39.00
16.66
37.59
37.03
5
0.382
D/E ratiox
0.420
0.396
0.418
0.423
0.447
0.452
0.465
0.517
0.482
0.504
1.076
0.482
0.450
61
0.280
Enterprise value$B
0.761
0.729
0.735
0.818
0.870
0.892
0.958
1.015
0.945
0.962
0.096
2.02%
2.15%
70
419.3
LT debt$M
157.4
150.1
149.9
143.1
146.0
143.0
159.9
176.1
170.5
181.7
393.5
4.47%
1.57%
74
Revenue
$813.7M
(0.79%)
1.00×
Cost of revenue
$481.4M
(1.10%)
0.97×
Operating expenses
$153.3M
(0.63%)
1.02×
Goodwill & intangibles
15.79%
Spread over hurdle
11.09%