245.3
Revenue$M
566.8
586.9
598.7
627.7
652.5
680.6
683.4
689.5
690.8
703.6
252.3
1.52%
2.55%
56
20.78
Revenue growth%
25.12
22.54
23.98
24.39
23.35
22.96
21.42
22.13
20.88
19.82
15.03
21.42
22.75
82
19.17
Gross margin%
27.42
25.09
25.74
23.03
20.10
19.87
18.81
17.78
19.26
16.60
8.94
18.81
19.99
33
9.35
Operating margin%
25.63
27.21
29.75
31.94
29.15
29.64
31.29
34.00
31.38
33.05
19.48
31.38
30.52
51
26.72
Net margin%
17.78
20.00
21.11
20.27
19.54
22.47
24.77
23.61
25.71
25.88
20.73
24.77
21.79
37
7.731
P/E ratio (avg)x
38.95
37.66
36.67
42.16
47.44
44.65
49.47
49.69
48.18
46.15
11.79
48.18
45.40
48
22.89
EV/EBITx
51.66
54.16
55.69
58.71
67.70
75.62
85.36
93.33
90.25
94.07
21.34
90.25
71.66
81
19.48
FCF yield (avg)%
9.99
11.51
14.08
11.23
13.46
16.16
17.53
17.52
18.22
16.78
12.60
17.52
15.12
44
18.45
FCF margin%
22.79
21.52
19.00
19.15
18.82
16.88
17.35
15.26
14.64
11.79
21.62
15.26
18.09
25
0.760
FCF / Net incomex
0.792
0.692
0.697
0.768
0.699
0.711
0.747
0.651
0.625
0.580
0.715
0.651
0.698
28
29.06
ROIC%
29.98
28.09
29.70
28.77
26.06
25.08
23.12
26.12
28.12
27.25
7.67
26.12
27.67
93
17.65
Return on equity%
0.40
0.40
0.71
0.40
2.55
4.53
2.44
5.34
6.23
4.04
28.49
4.53
2.50
40
14.86
Return on assets%
23.39
24.12
23.48
24.44
21.94
19.69
20.16
21.20
20.05
17.82
26.25
20.05
21.57
76
3.34
EPS$
3.40
3.54
3.78
3.84
4.60
4.48
4.43
4.47
4.58
4.63
3.49
0.12%
4.17%
—
29.11
EPS growth%
2.15
0.40
0.91
1.10
3.86
2.50
2.07
4.21
5.08
3.96
27.20
3.96
2.33
16
4.08
Bookvalue per sh$
11.04
12.52
12.31
12.99
13.78
14.24
16.17
17.19
17.99
19.85
1.63
7.57%
6.90%
—
4.32
FCF per share$
1.28
1.27
1.29
1.28
1.28
1.49
1.68
1.89
2.22
2.44
2.13
13.79%
7.48%
—
3.41
Dividend per sh$
4.90
5.77
6.26
7.35
7.31
8.17
8.51
8.37
9.48
9.89
3.50
6.22%
8.48%
—
7.38
Div yield (avg)%
8.07
9.18
11.27
9.86
10.99
8.87
11.44
9.51
8.65
7.33
28.19
8.87
9.34
77
15.51
Payout ratio%
19.63
17.02
15.38
13.53
12.78
14.10
16.77
16.21
18.03
15.79
6.71
16.21
16.00
93
56.90
Shares (diluted)M
59.89
61.22
56.68
58.15
54.96
50.37
55.00
56.12
58.66
57.85
57.80
1.03%
0.62%
13
2.99
Buyback yield%
24.37
26.28
23.62
25.81
24.60
22.45
21.29
19.89
18.33
19.04
16.40
19.89
23.03
92
1.575
D/E ratiox
0.289
0.307
0.345
0.309
0.324
0.350
0.325
0.294
0.308
0.286
1.561
0.308
0.309
13
323.7
Enterprise value$M
425.9
472.2
534.2
579.9
575.3
578.7
555.9
634.4
709.6
697.8
119.1
3.94%
5.69%
6
95.57
LT debt$M
230.3
218.8
253.8
279.4
286.8
321.8
319.3
322.6
344.1
323.6
479.5
2.44%
3.11%
64
Revenue
$703.6M
2.55%
1.00×
Cost of revenue
$348.5M
2.65%
1.01×
Operating expenses
$109.9M
2.32%
0.98×
Spread over hurdle
74.10%