609.9
Revenue$M
593.9
621.9
647.8
684.1
712.0
723.1
749.4
771.3
790.7
816.4
653.2
2.77%
3.71%
30
21.49
Revenue growth%
21.46
23.01
25.79
27.11
24.82
24.84
25.94
23.26
23.52
26.02
24.07
24.84
24.83
6
10.53
Gross margin%
27.88
27.08
27.22
29.99
29.82
31.70
30.35
31.21
31.57
32.84
3.20
31.57
30.17
50
3.18
Operating margin%
18.46
20.21
18.70
21.32
22.36
23.00
24.73
25.18
27.79
25.40
11.01
25.18
22.68
48
10.11
Net margin%
19.07
16.86
16.66
18.21
20.80
22.55
24.57
22.29
21.10
23.54
16.52
22.55
20.95
94
11.91
P/E ratio (avg)x
14.10
12.25
12.65
13.11
11.65
11.61
11.97
10.61
10.94
11.84
10.33
11.61
11.91
26
13.27
EV/EBITx
17.54
21.27
23.26
24.86
29.93
32.29
33.11
39.16
39.25
42.70
20.77
39.16
31.11
34
12.36
FCF yield (avg)%
12.82
10.52
8.22
10.74
9.03
7.56
9.89
9.88
11.90
12.96
22.58
9.89
10.20
17
19.03
FCF margin%
5.87
3.27
2.04
3.55
5.52
4.67
5.05
6.42
9.33
6.33
26.42
6.33
5.29
54
0.374
FCF / Net incomex
0.919
0.961
1.051
0.951
0.887
0.958
0.857
0.831
0.858
0.951
0.917
0.858
0.935
13
25.68
ROIC%
14.76
17.67
19.08
18.82
20.03
17.87
16.65
19.27
17.09
19.43
28.36
17.87
18.34
37
20.49
Return on equity%
24.51
26.34
27.12
24.51
26.01
23.90
24.75
27.72
30.24
27.63
16.20
27.63
26.17
63
26.25
Return on assets%
10.74
11.62
10.23
9.12
9.33
10.22
7.22
4.98
6.97
6.35
14.60
6.97
9.23
33
4.00
EPS$
12.70
13.63
13.02
12.92
12.40
11.13
10.08
10.07
8.78
7.96
4.26
(8.48%)
(4.27%)
—
9.20
EPS growth%
24.98
27.54
27.23
30.16
27.23
26.00
23.02
25.11
26.52
29.31
4.04
26.00
26.88
69
6.86
Bookvalue per sh$
12.03
11.62
11.65
11.02
11.63
10.84
11.19
10.06
9.82
9.61
10.79
(3.74%)
(2.34%)
—
12.61
FCF per share$
13.31
13.71
15.24
17.89
17.25
18.04
17.48
17.49
17.57
17.53
6.69
0.32%
4.09%
—
4.25
Dividend per sh$
8.83
9.10
10.25
10.46
11.11
12.34
12.68
12.07
11.99
13.50
6.46
3.98%
5.34%
—
7.73
Div yield (avg)%
21.40
20.48
21.19
20.37
17.75
18.37
18.61
19.67
20.23
21.74
20.33
19.67
20.30
61
21.18
Payout ratio%
28.40
25.80
24.81
25.21
22.57
24.43
25.84
25.63
28.36
28.63
19.97
25.84
25.71
70
34.42
Shares (diluted)M
49.48
53.84
60.10
59.98
62.21
69.04
79.52
75.04
74.86
79.02
34.01
4.90%
6.00%
57
10.48
Buyback yield%
12.44
13.84
13.13
11.24
11.41
8.49
6.22
6.79
5.28
6.43
29.61
6.43
9.86
48
0.300
D/E ratiox
0.685
0.722
0.811
0.949
1.042
1.011
1.107
1.198
1.397
1.399
0.780
1.198
1.026
52
315.8
Enterprise value$M
94.25
95.27
107.9
118.8
132.4
148.9
159.2
162.6
172.8
179.5
128.5
6.28%
6.57%
80
251.9
LT debt$M
552.0
573.3
582.1
560.1
535.9
518.4
603.9
682.3
662.1
764.6
563.5
7.37%
2.75%
74
Revenue
$816.4M
3.71%
1.00×
Cost of revenue
$540.5M
3.68%
1.00×
Operating expenses
$127.3M
4.71%
1.10×
Goodwill & intangibles
16.67%
Spread over hurdle
(0.80%)