627.8
Revenue$M
840.5
829.9
829.6
853.2
860.5
873.1
859.0
867.8
868.4
871.5
692.9
0.25%
0.25%
37
4.79
Revenue growth%
25.58
24.83
23.16
21.39
18.68
21.46
19.30
21.67
21.01
22.18
11.51
21.46
21.57
80
10.27
Gross margin%
25.49
26.04
28.57
30.86
33.84
34.69
36.51
34.04
34.53
37.47
20.64
34.69
33.94
68
15.03
Operating margin%
15.92
17.74
18.03
18.89
18.48
20.85
17.92
15.33
16.32
14.48
27.93
16.32
17.83
72
8.55
Net margin%
6.31
3.64
4.27
1.84
3.75
6.44
7.10
6.40
4.89
3.32
4.37
6.40
4.58
7
15.21
P/E ratio (avg)x
10.47
9.700
8.751
9.337
9.803
9.715
8.684
8.372
8.162
8.934
36.58
8.684
9.135
89
7.400
EV/EBITx
50.45
58.77
64.61
68.86
83.34
83.24
89.90
98.00
118.8
125.3
11.21
98.00
83.29
59
28.56
FCF yield (avg)%
2.88
1.94
1.39
0.40
1.16
3.17
2.93
0.40
0.40
0.40
2.21
0.40
1.27
35
16.08
FCF margin%
14.20
13.11
13.25
11.83
9.95
9.48
9.22
10.86
9.44
11.24
9.57
9.48
11.05
58
1.230
FCF / Net incomex
2.275
2.646
2.496
2.814
3.123
3.624
3.731
3.940
4.203
4.805
1.387
3.940
3.373
28
11.24
ROIC%
1.01
0.64
0.44
0.40
2.14
4.99
7.35
4.36
5.48
3.86
14.50
4.99
3.00
72
27.82
Return on equity%
16.97
18.81
19.12
19.95
21.05
23.54
26.50
24.02
25.55
25.27
24.56
25.27
22.30
42
13.11
Return on assets%
1.42
0.40
0.40
0.40
0.40
2.10
3.95
4.93
4.56
5.75
5.52
4.56
1.76
90
2.87
EPS$
2.65
3.16
3.14
3.82
4.22
4.39
4.76
5.52
6.37
6.66
3.11
9.54%
11.43%
—
8.62
EPS growth%
22.95
25.58
23.82
23.38
24.92
24.62
26.76
24.67
23.91
23.74
29.88
24.62
24.27
63
1.16
Bookvalue per sh$
2.09
2.29
2.53
2.87
3.25
3.62
3.90
4.30
4.64
5.23
3.81
10.01%
10.46%
—
2.15
FCF per share$
3.67
3.40
3.73
3.80
3.74
3.67
4.03
4.33
4.86
5.12
2.74
6.48%
3.80%
—
4.19
Dividend per sh$
2.37
2.39
2.49
2.73
3.13
3.25
3.35
3.81
3.56
3.46
1.43
2.02%
3.07%
—
26.53
Div yield (avg)%
30.52
33.44
32.56
31.97
30.14
32.36
29.43
29.56
28.27
29.81
28.40
29.56
30.33
50
24.85
Payout ratio%
25.69
28.06
25.25
22.95
22.41
23.60
23.81
21.48
23.32
24.60
13.18
23.60
23.71
13
129.8
Shares (diluted)M
130.8
147.6
146.8
155.9
143.5
165.3
164.7
170.2
163.4
175.5
133.7
4.11%
4.04%
6
26.30
Buyback yield%
22.03
20.47
23.15
20.58
18.97
18.19
17.77
19.69
20.46
18.68
11.22
18.68
20.07
34
0.837
D/E ratiox
0.145
0.146
0.125
0.119
0.104
0.102
0.100
0.093
0.091
0.087
1.470
0.093
0.103
56
707.0
Enterprise value$M
314.1
303.4
265.0
281.6
275.9
261.3
277.9
295.6
326.9
360.2
57.73
5.47%
1.09%
26
637.5
LT debt$M
601.6
594.2
656.7
682.4
634.3
659.4
705.0
691.1
675.3
675.2
831.7
1.26%
2.17%
74
Revenue
$871.5M
0.25%
1.00×
Cost of revenue
$434.2M
0.30%
1.00×
Operating expenses
$214.1M
0.03%
0.98×
Cash and investments
18.61%
Goodwill & intangibles
16.34%