331.4
Revenue$M
445.3
448.5
453.5
444.4
440.7
438.9
434.2
433.3
429.3
432.2
369.6
(0.39%)
(0.24%)
68
27.17
Revenue growth%
20.68
19.12
20.78
22.56
20.76
22.53
23.40
25.08
27.66
27.31
2.41
25.08
22.55
8
19.96
Gross margin%
19.69
20.09
21.22
19.49
20.01
21.83
21.76
23.59
26.40
26.76
7.49
23.59
21.49
47
5.85
Operating margin%
13.73
11.25
11.42
13.25
13.25
13.06
16.01
15.36
13.71
15.96
3.08
15.36
13.48
15
22.14
Net margin%
21.77
19.64
20.26
22.42
25.22
28.01
28.77
26.09
23.91
21.66
9.18
26.09
23.16
31
20.57
P/E ratio (avg)x
14.39
13.64
14.71
13.31
14.80
15.85
15.15
17.31
15.78
15.38
9.849
15.78
14.98
71
15.76
EV/EBITx
27.33
31.56
36.38
37.61
38.57
45.86
47.22
53.13
55.69
60.88
16.62
53.13
42.22
48
9.15
FCF yield (avg)%
24.20
26.33
25.56
22.83
24.37
21.42
18.63
17.49
15.25
12.58
20.06
17.49
22.12
41
26.04
FCF margin%
12.74
11.86
13.29
13.26
15.70
16.25
14.76
14.97
13.55
13.35
20.70
14.76
13.45
28
0.466
FCF / Net incomex
0.239
0.260
0.270
0.303
0.332
0.328
0.343
0.312
0.318
0.335
1.402
0.328
0.315
39
27.45
ROIC%
2.82
0.40
0.40
2.74
5.32
5.97
4.79
5.96
8.11
5.19
20.17
5.96
4.99
49
20.69
Return on equity%
12.12
11.29
13.19
13.17
12.32
13.48
12.96
15.39
16.11
18.92
10.92
15.39
13.18
55
11.62
Return on assets%
11.60
12.91
14.07
16.28
18.42
17.91
17.68
15.13
12.38
13.86
2.00
15.13
14.60
71
17.41
EPS$
4.38
4.57
4.23
4.51
5.21
5.07
5.16
5.33
6.13
6.07
18.21
3.10%
3.73%
—
10.49
EPS growth%
31.05
28.92
30.13
29.62
27.83
30.03
27.54
30.18
27.92
29.98
11.01
29.98
29.80
41
9.96
Bookvalue per sh$
7.51
8.05
8.11
8.72
8.57
8.80
8.58
8.97
9.40
9.60
4.95
2.29%
3.03%
—
5.08
FCF per share$
27.33
30.25
35.86
40.69
40.62
43.45
43.43
49.26
57.43
64.96
14.19
9.85%
10.43%
—
17.21
Dividend per sh$
18.40
20.70
19.96
19.55
19.61
20.82
23.77
28.01
30.74
30.54
11.76
9.27%
5.64%
—
20.11
Div yield (avg)%
25.59
25.25
23.96
21.07
20.16
21.71
23.83
23.55
26.03
24.92
14.37
23.83
23.89
27
19.36
Payout ratio%
28.98
31.23
33.55
36.19
34.29
33.16
32.55
34.77
33.04
30.55
4.99
33.04
33.10
27
24.06
Shares (diluted)M
33.54
35.70
34.95
40.73
44.58
47.01
52.41
50.99
56.92
59.41
24.47
5.91%
5.83%
22
25.65
Buyback yield%
27.82
28.90
31.56
32.98
31.76
30.15
28.63
28.16
30.71
29.43
18.48
29.43
29.79
72
1.000
D/E ratiox
0.582
0.592
0.565
0.554
0.575
0.575
0.645
0.644
0.676
0.796
0.130
0.645
0.587
81
82.48
Enterprise value$M
74.52
74.68
65.60
67.97
59.36
59.19
61.78
65.10
70.58
62.46
74.07
1.02%
(2.29%)
71
301.0
LT debt$M
59.38
58.80
66.26
73.76
73.51
72.15
76.69
70.43
77.97
81.96
275.5
2.20%
3.38%
9
Revenue
$432.2M
(0.24%)
1.00×
Cost of revenue
$271.8M
(0.35%)
0.99×
Operating expenses
$68.87M
(0.16%)
1.01×
Goodwill & intangibles
19.36%
Property and equipment
16.05%
Spread over hurdle
21.39%