883.4
Revenue$M
503.6
526.7
557.5
570.1
606.5
626.0
655.0
673.3
717.0
762.6
939.9
4.69%
4.89%
17
14.13
Revenue growth%
19.33
21.79
21.12
23.53
25.60
28.07
28.53
29.08
31.93
32.30
18.60
29.08
26.83
65
16.70
Gross margin%
9.18
6.73
5.09
2.89
2.87
3.00
4.00
5.50
3.28
2.54
26.85
3.28
3.64
45
2.02
Operating margin%
15.48
14.29
15.63
18.16
20.13
21.90
18.94
16.40
16.50
17.44
18.36
17.44
16.97
62
18.01
Net margin%
20.43
18.10
20.80
20.40
18.22
16.74
16.04
13.14
15.16
13.76
29.75
15.16
17.42
55
23.65
P/E ratio (avg)x
38.42
34.09
37.10
39.56
40.05
44.51
43.28
47.30
47.19
47.48
32.94
47.19
41.66
27
25.06
EV/EBITx
19.70
22.26
22.00
23.33
25.91
26.65
27.56
32.43
36.11
43.02
6.363
32.43
26.28
72
3.62
FCF yield (avg)%
18.84
20.09
18.58
16.71
18.00
17.30
16.89
16.28
16.92
16.97
29.77
16.92
17.14
82
9.20
FCF margin%
18.70
17.80
18.49
18.43
19.72
16.72
16.14
15.85
16.27
18.47
7.72
16.27
18.12
16
0.919
FCF / Net incomex
1.690
1.865
2.023
1.951
2.152
2.338
2.695
2.925
3.022
2.982
0.197
2.925
2.245
11
21.03
ROIC%
5.44
3.43
1.60
3.67
1.46
0.40
0.40
1.17
0.40
0.97
29.95
0.40
1.31
77
22.83
Return on equity%
13.48
13.59
13.62
14.84
14.82
12.06
10.56
13.12
15.54
15.43
28.94
13.12
13.60
55
16.67
Return on assets%
14.18
16.54
18.39
20.89
23.69
25.28
26.66
23.67
22.60
25.11
18.65
25.11
23.14
6
4.29
EPS$
10.60
11.34
11.66
10.65
10.78
10.95
11.88
11.13
10.89
10.38
4.46
(0.76%)
0.78%
—
8.11
EPS growth%
19.21
17.49
15.38
17.03
15.39
14.12
17.00
14.97
16.00
14.21
24.05
14.97
15.70
39
5.28
Bookvalue per sh$
7.39
8.56
9.20
9.27
10.08
11.60
11.40
11.54
12.64
14.60
7.96
7.70%
7.86%
—
5.46
FCF per share$
1.73
1.51
1.62
1.70
1.60
1.46
1.55
1.45
1.47
1.34
6.49
(3.46%)
(1.99%)
—
5.77
Dividend per sh$
1.73
1.93
2.00
1.99
2.16
2.16
2.08
2.23
2.53
2.67
6.68
4.31%
5.81%
—
17.83
Div yield (avg)%
19.51
20.90
19.28
20.91
23.71
21.28
18.52
17.04
16.99
15.87
9.89
17.04
19.39
47
17.93
Payout ratio%
5.62
6.74
4.14
5.64
4.64
5.78
5.08
7.75
6.41
8.16
11.55
6.41
5.71
34
60.25
Shares (diluted)M
60.98
60.47
63.01
62.76
64.64
58.33
63.73
65.79
61.20
52.98
60.91
(3.90%)
(0.53%)
21
3.90
Buyback yield%
16.18
16.66
15.50
12.64
12.36
11.68
12.23
11.62
11.03
10.88
26.45
11.62
12.29
16
0.287
D/E ratiox
2.110
2.218
2.255
2.629
2.822
3.206
3.741
3.754
4.100
4.577
1.379
3.754
3.014
19
459.6
Enterprise value$M
327.2
332.7
329.3
377.3
448.5
505.3
511.0
528.9
519.1
602.7
602.7
6.09%
7.35%
6
0.861
LT debt$B
1.377
1.554
1.560
1.790
2.110
2.419
2.708
2.811
3.010
3.561
0.668
11.03%
11.36%
15
Revenue
$762.6M
4.89%
1.00×
Cost of revenue
$533.8M
4.89%
1.00×
Operating expenses
$130.8M
4.53%
0.97×
Cash and investments
18.99%
Spread over hurdle
10.82%