270.9
Revenue$M
629.0
624.2
627.7
637.8
643.2
632.9
652.0
659.2
667.5
657.1
296.3
0.43%
0.41%
89
11.89
Revenue growth%
24.07
22.51
23.53
24.39
27.32
25.05
22.40
20.25
22.57
19.69
15.43
22.40
23.05
87
24.26
Gross margin%
13.59
11.30
12.84
9.84
8.18
6.14
6.33
7.33
6.27
8.60
29.24
6.33
8.39
26
22.95
Operating margin%
17.18
18.42
19.18
19.86
21.88
23.39
24.03
21.73
21.23
20.83
25.85
21.73
21.03
62
17.86
Net margin%
33.12
31.27
28.76
30.28
29.92
27.12
26.41
27.20
28.55
30.63
9.27
27.20
29.34
41
23.89
P/E ratio (avg)x
39.79
39.71
37.81
40.81
43.02
40.44
39.74
46.23
44.84
51.77
29.20
44.84
40.62
17
12.70
EV/EBITx
21.15
21.22
22.61
21.06
19.91
17.18
14.84
16.13
14.67
15.26
22.97
15.26
18.54
29
20.80
FCF yield (avg)%
29.89
28.15
25.27
24.41
21.91
24.74
22.11
20.77
22.07
24.52
12.92
22.11
24.46
48
5.25
FCF margin%
19.19
16.42
13.80
15.86
17.23
18.54
17.84
19.18
16.96
17.21
7.40
17.84
17.22
27
0.431
FCF / Net incomex
0.324
0.319
0.321
0.331
0.363
0.384
0.376
0.375
0.417
0.457
1.223
0.384
0.369
80
28.27
ROIC%
27.92
26.70
29.60
29.44
32.23
34.71
34.72
34.24
32.55
31.34
2.66
34.24
31.78
24
14.25
Return on equity%
5.41
4.09
2.67
1.85
4.52
5.65
3.99
6.96
4.46
1.68
15.36
4.46
4.27
27
19.18
Return on assets%
25.96
28.86
26.22
25.63
23.37
24.19
23.86
21.17
22.51
24.84
27.52
23.86
24.51
6
4.09
EPS$
4.29
4.53
5.12
5.20
5.26
5.91
6.74
7.64
8.81
9.96
4.35
13.64%
10.60%
—
15.49
EPS growth%
5.92
8.50
7.89
7.47
4.72
4.99
7.61
7.68
9.63
11.71
15.43
7.68
7.64
76
0.99
Bookvalue per sh$
5.37
5.30
5.57
6.22
6.66
5.94
5.41
5.79
6.15
6.53
4.34
(0.37%)
1.99%
—
2.53
FCF per share$
3.09
3.32
3.32
3.61
4.03
4.51
5.26
5.62
6.20
6.82
3.05
11.09%
8.19%
—
5.06
Dividend per sh$
2.51
2.32
2.47
2.57
2.36
2.54
2.76
2.91
3.15
3.05
3.06
5.28%
2.27%
—
24.87
Div yield (avg)%
20.49
18.16
18.52
17.68
18.33
19.14
18.22
15.35
12.41
9.50
26.86
15.35
18.19
38
16.83
Payout ratio%
9.21
7.99
5.02
3.14
6.02
4.48
6.35
5.62
8.11
10.21
2.47
6.35
6.19
61
72.69
Shares (diluted)M
58.41
61.20
62.10
63.56
65.34
64.37
67.69
63.15
64.08
57.32
71.27
(2.58%)
0.22%
84
2.24
Buyback yield%
15.82
13.59
12.17
11.41
13.45
10.57
10.59
10.21
10.68
10.53
14.45
10.57
11.04
65
0.884
D/E ratiox
0.865
0.934
0.883
0.852
0.803
0.832
0.881
0.895
0.843
0.759
1.614
0.843
0.859
18
152.9
Enterprise value$M
94.60
106.2
114.3
119.9
126.1
128.3
131.5
149.4
152.4
145.2
314.5
2.86%
4.26%
60
34.93
LT debt$M
356.6
389.9
381.1
421.3
453.4
427.5
481.5
471.2
505.4
553.5
108.8
4.07%
3.69%
8
Revenue
$657.1M
0.41%
1.00×
Cost of revenue
$420.9M
0.74%
1.03×
Operating expenses
$144.8M
0.04%
0.96×
Spread over hurdle
17.75%