497.3
Revenue$M
672.8
675.7
677.2
686.8
692.3
714.3
703.9
700.4
701.9
699.6
526.8
0.21%
0.61%
6
5.00
Revenue growth%
9.70
6.86
9.44
10.31
9.15
9.49
10.73
10.24
10.99
8.45
20.37
10.24
9.59
45
11.51
Gross margin%
0.40
0.40
1.94
0.40
1.08
0.40
0.40
0.40
1.03
2.72
7.82
0.40
0.40
38
22.44
Operating margin%
24.15
25.31
23.53
26.44
28.45
31.04
33.54
36.05
38.37
37.85
9.94
36.05
29.74
67
16.67
Net margin%
1.70
4.24
6.59
5.16
6.83
9.78
11.95
9.03
10.19
11.57
3.13
10.19
7.93
60
22.80
P/E ratio (avg)x
11.43
10.21
9.234
9.626
9.428
8.547
8.315
8.991
9.150
9.624
33.23
8.991
9.331
73
34.49
EV/EBITx
27.46
24.80
25.95
24.27
23.83
25.20
24.69
23.81
24.63
27.52
33.11
24.69
24.75
53
25.63
FCF yield (avg)%
21.96
24.21
25.69
26.43
25.20
27.55
26.05
23.07
21.67
19.45
14.71
23.07
24.70
26
5.41
FCF margin%
18.89
21.43
24.36
24.21
26.20
23.97
21.75
23.30
24.21
25.82
19.65
23.97
24.09
8
0.799
FCF / Net incomex
0.336
0.379
0.402
0.452
0.500
0.544
0.576
0.544
0.498
0.541
0.551
0.544
0.499
41
22.74
ROIC%
25.18
22.55
23.36
21.19
23.03
23.59
22.74
23.40
22.46
23.64
13.28
23.40
23.20
73
10.82
Return on equity%
5.14
2.65
4.81
3.29
2.40
5.03
5.48
3.35
1.85
0.40
29.19
3.35
3.32
55
9.45
Return on assets%
0.40
0.88
2.21
4.44
1.61
3.38
1.89
2.71
0.99
1.85
2.91
1.89
1.87
46
2.58
EPS$
2.98
2.93
3.23
3.40
3.08
3.16
2.85
2.77
2.90
3.30
2.71
1.37%
2.35%
—
18.06
EPS growth%
23.40
24.98
23.41
22.37
22.29
23.61
21.99
23.32
21.31
23.45
18.88
23.32
23.36
24
1.23
Bookvalue per sh$
4.02
4.48
4.97
5.68
6.84
7.13
8.49
8.92
10.12
11.39
2.24
10.73%
12.99%
—
1.42
FCF per share$
1.38
1.30
1.41
1.30
1.45
1.54
1.78
1.72
1.74
1.85
2.02
4.92%
4.38%
—
3.23
Dividend per sh$
1.20
1.28
1.12
1.22
1.22
1.08
1.18
1.08
1.03
0.90
1.77
(5.96%)
(2.08%)
—
26.16
Div yield (avg)%
26.28
24.90
23.13
25.83
27.68
26.58
28.12
30.07
29.60
32.58
18.71
29.60
27.13
46
15.58
Payout ratio%
20.65
18.51
20.37
21.68
23.47
25.42
26.20
24.33
27.03
28.13
5.19
26.20
23.90
41
121.7
Shares (diluted)M
166.5
173.6
204.5
217.3
250.6
243.9
242.4
263.3
312.8
327.0
124.4
5.47%
6.73%
30
9.28
Buyback yield%
20.47
22.64
22.80
22.49
19.52
19.87
17.57
19.28
22.24
20.41
6.64
19.87
20.44
89
1.547
D/E ratiox
0.115
0.115
0.121
0.128
0.125
0.127
0.115
0.123
0.140
0.129
0.209
0.127
0.124
17
521.7
Enterprise value$M
454.9
426.4
427.2
403.7
371.0
404.8
391.1
408.9
360.9
381.1
406.1
0.54%
(1.57%)
43
183.9
LT debt$M
355.6
350.7
389.6
385.8
380.3
401.4
417.1
499.3
495.0
480.1
329.8
4.77%
4.53%
30
Revenue
$699.6M
0.61%
1.00×
Cost of revenue
$477.8M
0.59%
1.00×
Operating expenses
$112.8M
1.03%
1.04×
Goodwill & intangibles
14.59%