475.8
Revenue$M
638.2
653.4
672.9
681.5
687.0
700.3
703.8
731.7
741.4
741.0
501.9
1.52%
1.58%
52
15.62
Revenue growth%
24.27
21.51
19.12
19.63
20.78
17.96
15.13
14.18
13.67
11.97
8.69
14.18
18.54
77
2.51
Gross margin%
8.23
6.94
6.19
8.48
10.00
12.80
15.74
18.27
17.41
14.80
21.64
15.74
11.40
18
29.04
Operating margin%
35.88
32.93
31.03
31.87
32.35
29.85
28.70
27.68
28.42
29.49
10.75
28.70
30.44
59
8.32
Net margin%
21.88
24.41
22.94
25.29
26.45
27.24
29.26
29.95
29.52
32.22
7.49
29.52
26.84
51
25.13
P/E ratio (avg)x
24.44
23.15
25.54
26.84
25.77
28.20
26.42
23.81
26.09
26.30
14.39
26.30
25.93
6
15.62
EV/EBITx
31.79
34.36
37.21
41.18
47.64
45.38
46.97
48.08
48.55
49.70
17.77
48.08
46.18
13
28.89
FCF yield (avg)%
0.40
2.08
4.91
3.60
2.80
1.33
2.58
0.40
3.36
0.61
16.75
1.33
2.33
29
16.54
FCF margin%
25.78
28.22
26.11
23.54
21.99
19.75
19.92
20.91
19.59
18.45
11.48
19.75
21.45
80
1.610
FCF / Net incomex
0.290
0.299
0.271
0.275
0.304
0.323
0.298
0.275
0.279
0.317
1.707
0.298
0.294
28
3.06
ROIC%
16.05
15.18
13.95
14.54
14.65
17.30
16.34
16.34
18.99
20.78
22.14
17.30
16.19
42
3.08
Return on equity%
26.86
29.29
30.44
30.07
29.18
31.92
29.46
28.06
30.61
27.79
14.99
29.46
29.37
19
18.49
Return on assets%
15.28
18.20
18.73
21.21
19.59
19.36
20.42
20.90
18.28
16.56
12.34
19.36
19.04
58
1.50
EPS$
0.77
0.73
0.80
0.89
1.00
1.15
1.16
1.10
1.24
1.42
1.60
7.28%
6.79%
—
14.55
EPS growth%
13.34
13.19
10.33
10.87
13.39
14.13
11.38
10.96
8.65
9.55
26.20
10.96
11.17
83
4.68
Bookvalue per sh$
5.65
6.47
7.16
7.74
7.80
7.79
7.61
8.87
8.65
9.28
4.43
3.55%
6.22%
—
4.29
FCF per share$
3.42
3.33
3.22
3.53
3.28
3.14
3.51
3.75
4.06
3.75
1.23
2.71%
1.67%
—
1.60
Dividend per sh$
3.44
3.16
2.88
2.88
3.01
3.22
3.54
3.93
4.29
4.76
1.18
9.59%
4.44%
—
21.44
Div yield (avg)%
17.62
18.72
20.27
20.49
21.57
19.54
19.02
18.74
18.43
19.35
6.81
19.02
19.19
88
28.59
Payout ratio%
22.74
21.97
19.25
18.21
18.54
19.80
18.10
15.39
12.94
13.43
23.64
15.39
18.38
93
105.7
Shares (diluted)M
103.9
111.2
120.1
123.2
135.0
140.8
122.9
113.0
98.01
97.07
104.5
(6.39%)
(2.01%)
24
9.29
Buyback yield%
14.31
16.16
14.39
15.69
18.50
18.15
18.34
18.78
20.42
18.41
27.53
18.41
18.25
10
0.509
D/E ratiox
0.787
0.835
0.841
0.816
0.772
0.751
0.853
0.824
0.785
0.806
0.791
0.806
0.811
28
81.82
Enterprise value$M
126.3
142.8
150.2
174.5
211.7
229.9
276.7
286.0
308.9
371.3
692.5
11.90%
13.49%
11
0.453
LT debt$B
0.843
0.821
0.795
0.866
0.865
0.862
0.901
0.980
1.013
1.101
0.131
4.93%
3.22%
32
Revenue
$741.0M
1.58%
1.00×
Cost of revenue
$513.8M
1.86%
1.03×
Operating expenses
$167.0M
0.97%
0.94×
Goodwill & intangibles
17.99%
Spread over hurdle
(10.63%)