875.7
Revenue$M
560.1
578.5
591.1
616.7
645.0
662.8
674.6
717.7
733.9
767.5
940.7
3.54%
3.65%
75
27.50
Revenue growth%
18.62
17.40
17.12
14.89
16.44
17.70
17.90
18.13
17.87
18.19
21.35
17.90
17.78
45
27.98
Gross margin%
17.13
16.16
15.50
15.72
14.45
13.32
13.32
13.49
12.12
13.01
25.06
13.32
13.97
38
15.69
Operating margin%
25.10
24.32
24.23
25.47
24.87
23.98
21.59
23.94
22.71
23.85
18.24
23.85
24.10
28
11.96
Net margin%
20.87
18.65
15.72
17.53
15.47
13.16
12.14
13.81
16.80
15.42
24.73
13.81
15.59
91
16.42
P/E ratio (avg)x
11.62
11.98
12.60
12.17
12.56
14.42
16.66
16.14
16.90
17.06
28.57
16.66
13.51
29
32.30
EV/EBITx
39.05
39.55
40.19
40.49
36.58
36.58
36.90
35.97
38.69
40.36
33.75
36.90
38.87
16
2.70
FCF yield (avg)%
28.20
25.89
25.51
26.66
25.31
25.47
23.93
26.60
25.03
27.96
7.81
25.47
25.70
54
5.72
FCF margin%
11.98
13.21
13.75
14.24
15.61
13.39
12.59
12.50
9.58
6.70
14.94
12.50
12.90
83
0.412
FCF / Net incomex
1.461
1.637
1.778
1.954
2.304
2.573
2.777
2.965
3.196
3.205
1.055
2.965
2.438
36
13.83
ROIC%
30.67
30.66
30.84
31.89
28.91
28.44
31.30
33.81
33.86
36.56
21.32
33.81
31.07
39
10.00
Return on equity%
22.78
23.40
21.37
18.93
16.67
19.14
18.00
19.29
17.02
14.18
4.04
18.00
19.04
18
25.96
Return on assets%
20.36
19.36
17.35
18.47
19.03
18.22
18.28
19.20
19.92
20.08
5.67
19.20
19.11
89
5.47
EPS$
6.25
6.75
6.55
6.63
5.86
5.40
5.31
4.95
5.24
5.36
5.59
(1.75%)
(1.35%)
—
19.51
EPS growth%
25.39
23.38
22.11
24.87
27.87
30.77
29.39
31.44
28.85
26.03
9.25
29.39
26.95
77
5.04
Bookvalue per sh$
5.17
4.77
4.78
4.78
5.09
4.49
4.32
4.50
4.58
5.10
6.40
0.06%
(0.90%)
—
1.12
FCF per share$
4.04
3.69
3.99
3.59
3.76
4.01
3.94
3.62
3.30
3.05
4.42
(4.07%)
(3.02%)
—
3.06
Dividend per sh$
3.56
4.14
3.92
4.45
4.46
4.69
4.54
4.36
4.68
4.70
1.67
1.05%
3.61%
—
20.65
Div yield (avg)%
10.16
12.89
11.93
11.65
11.57
12.51
12.27
12.13
10.93
11.80
26.33
12.13
11.86
32
10.15
Payout ratio%
28.08
29.56
30.97
32.60
34.78
35.72
34.04
31.04
29.90
31.79
22.92
31.79
31.42
22
123.9
Shares (diluted)M
99.97
90.40
92.34
91.79
88.02
91.51
94.50
82.12
80.35
78.67
119.6
(2.22%)
(2.39%)
92
16.89
Buyback yield%
7.65
6.45
5.11
5.51
4.21
2.65
1.08
2.76
0.40
0.79
27.58
1.08
3.49
77
0.568
D/E ratiox
1.260
1.194
1.166
1.252
1.135
1.206
1.228
1.325
1.274
1.115
1.563
1.228
1.217
39
798.6
Enterprise value$M
690.3
778.6
743.3
688.1
647.3
613.4
676.9
776.0
769.6
805.5
723.9
4.47%
2.79%
61
0.915
LT debt$B
1.486
1.500
1.462
1.662
1.947
2.203
2.424
2.298
2.390
2.290
0.660
3.30%
4.80%
93
Revenue
$767.5M
3.65%
1.00×
Cost of revenue
$507.5M
3.68%
1.00×
Operating expenses
$183.2M
3.39%
0.98×
Goodwill & intangibles
19.56%
Spread over hurdle
(4.76%)