296.6
Revenue$M
381.8
402.4
412.8
438.3
452.8
475.2
494.6
517.6
543.0
555.8
321.5
4.18%
4.47%
46
4.90
Revenue growth%
23.11
22.50
21.40
22.12
20.11
19.68
18.63
21.25
22.72
19.92
20.10
19.92
21.33
15
3.24
Gross margin%
17.00
16.41
16.06
13.12
12.57
11.77
12.21
12.35
13.47
15.14
20.37
12.35
13.29
42
17.26
Operating margin%
28.09
30.29
29.24
31.00
30.50
31.68
31.02
30.74
27.90
30.81
14.04
30.81
30.62
94
8.62
Net margin%
9.27
7.64
10.54
11.37
12.08
12.40
13.79
13.24
12.90
14.58
18.48
13.24
12.24
75
7.322
P/E ratio (avg)x
43.48
50.89
57.26
66.09
70.80
85.67
92.40
99.16
118.5
130.4
14.99
99.16
78.23
83
6.691
EV/EBITx
16.88
16.97
16.71
15.60
16.52
15.62
15.34
13.16
13.37
12.12
26.12
13.37
15.61
71
27.69
FCF yield (avg)%
16.93
18.36
15.71
13.64
15.68
17.42
19.21
20.44
19.25
16.65
17.55
19.21
17.17
51
17.09
FCF margin%
21.14
21.21
23.12
23.74
25.71
27.66
27.93
25.97
23.39
21.43
7.39
25.97
23.57
37
0.108
FCF / Net incomex
1.472
1.516
1.562
1.673
1.728
1.562
1.687
1.571
1.448
1.469
0.829
1.562
1.562
22
28.04
ROIC%
17.16
16.97
18.61
17.74
20.06
20.17
22.94
23.76
23.64
25.04
6.40
23.64
20.12
26
7.35
Return on equity%
5.32
8.20
10.16
9.15
10.89
10.13
10.31
12.66
10.43
10.19
6.86
10.31
10.18
38
23.26
Return on assets%
16.74
13.79
16.24
15.65
15.09
14.39
15.34
14.88
15.64
14.27
24.34
14.88
15.22
93
0.53
EPS$
0.74
0.77
0.77
0.84
0.84
0.94
0.97
0.98
1.00
1.09
0.55
5.41%
5.09%
—
26.42
EPS growth%
16.81
16.40
18.96
19.31
22.03
23.98
22.44
20.68
22.70
23.73
22.28
22.70
21.36
30
0.41
Bookvalue per sh$
0.80
0.84
0.91
0.97
0.99
0.90
0.89
0.82
0.81
0.89
0.50
(2.12%)
0.70%
—
0.84
FCF per share$
0.58
0.62
0.64
0.61
0.62
0.56
0.55
0.59
0.58
0.62
0.71
0.07%
0.42%
—
0.35
Dividend per sh$
0.47
0.52
0.53
0.60
0.59
0.64
0.63
0.60
0.61
0.60
0.65
0.33%
2.61%
—
8.43
Div yield (avg)%
22.31
21.83
20.26
20.51
21.16
21.58
19.38
19.26
20.12
21.87
23.52
20.12
20.84
42
7.38
Payout ratio%
17.80
19.90
21.71
19.43
18.16
20.28
19.46
16.83
14.84
11.86
28.23
16.83
18.79
72
361.4
Shares (diluted)M
283.1
307.6
324.8
322.8
322.4
330.6
348.4
313.7
279.4
256.6
355.2
(4.46%)
(1.13%)
22
27.99
Buyback yield%
22.05
19.58
16.77
17.38
17.95
17.27
18.48
15.77
18.72
19.03
28.60
18.48
18.22
76
1.186
D/E ratiox
2.089
2.184
2.174
2.334
2.440
2.549
3.005
3.399
3.871
3.803
0.454
3.399
2.494
75
390.9
Enterprise value$M
181.3
161.8
145.3
147.1
159.2
154.7
162.0
155.6
167.3
144.8
410.3
(1.88%)
(1.37%)
70
339.0
LT debt$M
199.0
189.0
194.4
202.5
208.3
190.6
171.7
163.2
152.0
160.0
397.1
(5.14%)
(1.95%)
40
Revenue
$555.8M
4.47%
1.00×
Cost of revenue
$376.1M
4.51%
1.00×
Operating expenses
$91.10M
3.76%
0.93×
Goodwill & intangibles
16.83%