129.8
Revenue$M
651.0
661.3
671.3
688.8
718.0
733.2
758.1
779.8
781.6
797.8
136.0
2.13%
2.10%
72
9.74
Revenue growth%
18.58
21.15
22.66
24.74
25.07
24.43
26.32
23.40
20.95
19.11
10.24
23.40
23.03
16
14.62
Gross margin%
15.96
15.16
14.83
14.02
12.80
14.16
14.81
14.00
11.69
12.41
22.27
14.00
14.09
69
9.18
Operating margin%
10.47
12.47
12.20
11.06
10.36
11.82
9.62
9.26
6.85
5.87
11.80
9.26
10.42
70
11.32
Net margin%
33.21
35.69
34.99
36.44
36.01
38.72
37.69
39.12
36.83
39.05
28.69
38.72
36.63
83
14.21
P/E ratio (avg)x
37.22
37.96
36.96
35.51
34.34
35.93
37.91
43.28
50.82
53.96
33.63
43.28
37.56
70
12.63
EV/EBITx
44.87
47.91
54.58
60.89
67.54
71.84
68.65
68.96
73.68
71.34
13.05
71.34
68.09
80
7.13
FCF yield (avg)%
28.69
30.81
28.09
25.93
26.32
25.31
23.89
26.41
27.40
28.26
16.21
26.41
26.91
68
3.80
FCF margin%
26.66
27.68
24.80
24.94
22.67
21.34
20.63
20.10
17.72
20.52
24.26
20.52
22.01
88
0.116
FCF / Net incomex
1.220
1.214
1.255
1.118
1.129
1.114
1.127
1.002
1.066
1.176
0.642
1.114
1.128
43
15.89
ROIC%
22.60
21.96
21.47
23.94
24.87
24.92
26.93
24.95
22.93
22.38
8.67
24.92
23.43
85
19.22
Return on equity%
22.00
22.69
24.47
24.32
22.55
24.94
25.06
27.06
26.31
26.91
24.63
26.31
24.71
87
12.51
Return on assets%
25.50
26.72
25.59
28.29
26.98
28.87
31.65
30.30
31.68
33.36
27.18
31.65
28.58
70
1.14
EPS$
1.07
1.22
1.38
1.33
1.34
1.31
1.48
1.39
1.41
1.47
1.27
1.91%
4.54%
—
20.25
EPS growth%
21.77
19.46
19.66
22.42
23.40
23.71
24.84
25.15
22.59
22.15
18.33
23.71
22.51
14
1.15
Bookvalue per sh$
1.43
1.38
1.39
1.36
1.28
1.38
1.44
1.46
1.68
1.76
0.50
6.61%
3.43%
—
0.56
FCF per share$
0.54
0.57
0.68
0.78
0.90
0.87
0.92
1.00
1.11
1.29
0.28
7.49%
10.78%
—
0.39
Dividend per sh$
1.42
1.53
1.66
1.72
1.87
2.15
2.32
2.36
2.65
3.02
0.25
10.03%
9.49%
—
15.12
Div yield (avg)%
23.58
24.30
22.06
23.62
22.28
23.00
23.37
22.17
24.90
24.64
12.71
23.37
23.47
40
27.34
Payout ratio%
20.07
17.54
19.80
20.20
19.69
17.60
20.23
20.44
18.25
15.71
20.61
18.25
19.75
78
198.3
Shares (diluted)M
216.0
244.7
233.5
223.3
240.9
236.9
237.8
225.5
249.3
236.3
207.3
(0.39%)
1.00%
27
21.58
Buyback yield%
26.23
28.03
28.08
28.97
28.48
28.27
29.53
31.82
28.93
30.32
20.07
29.53
28.71
43
0.970
D/E ratiox
1.930
2.030
2.137
2.281
2.314
2.737
3.171
3.570
3.912
4.155
0.655
3.570
2.525
49
704.1
Enterprise value$M
299.0
292.9
323.8
340.5
346.5
388.7
389.4
412.4
391.3
384.2
589.7
2.08%
1.74%
11
455.0
LT debt$M
462.8
436.2
481.0
437.2
440.0
439.7
419.4
418.2
399.4
424.7
490.7
(0.71%)
(0.52%)
80
Revenue
$797.8M
2.10%
1.00×
Cost of revenue
$558.5M
2.10%
1.00×
Operating expenses
$131.9M
2.21%
1.01×
Goodwill & intangibles
19.39%