210.9
Revenue$M
749.7
780.1
785.4
807.9
826.7
847.0
874.0
888.1
923.3
949.8
231.5
2.81%
2.62%
82
24.47
Revenue growth%
22.32
21.01
19.99
22.49
22.63
22.25
20.19
21.55
23.50
23.04
6.18
22.25
22.29
53
22.58
Gross margin%
21.48
20.93
18.00
20.39
20.97
19.35
17.42
17.93
15.46
14.92
24.73
17.42
18.67
93
21.33
Operating margin%
8.38
10.15
12.39
14.57
17.54
19.46
21.19
23.56
26.07
26.40
16.07
23.56
18.50
79
2.38
Net margin%
26.38
27.44
27.36
27.90
27.55
26.16
24.16
23.09
23.64
22.66
5.97
23.64
26.27
43
11.55
P/E ratio (avg)x
22.43
25.93
27.38
32.43
36.41
38.36
45.67
51.21
57.68
57.98
7.817
51.21
37.38
28
30.53
EV/EBITx
8.918
9.425
8.954
9.616
10.57
9.481
9.839
10.75
9.667
10.08
6.612
9.839
9.642
29
25.83
FCF yield (avg)%
8.58
8.79
5.82
3.35
2.96
0.40
1.18
1.79
1.77
2.91
6.81
1.77
2.94
77
17.51
FCF margin%
12.21
12.93
11.81
14.02
13.39
10.50
11.05
10.28
10.26
11.92
28.07
10.50
11.86
7
0.604
FCF / Net incomex
1.016
1.126
1.099
1.205
1.193
1.071
1.155
1.087
1.128
1.212
0.816
1.128
1.127
52
5.52
ROIC%
1.06
2.81
2.79
4.95
7.32
6.09
5.12
3.52
2.03
2.77
20.91
3.52
3.16
92
23.02
Return on equity%
22.48
20.67
21.97
23.54
24.89
24.02
22.34
25.09
27.91
26.09
13.64
25.09
23.78
68
29.14
Return on assets%
5.86
3.39
2.71
2.82
3.77
2.18
1.89
4.11
1.60
3.01
26.92
2.18
2.91
86
18.76
EPS$
4.85
5.23
5.40
5.74
5.50
5.05
5.20
5.12
5.12
5.00
20.73
(1.87%)
(0.93%)
—
9.14
EPS growth%
3.95
6.59
6.57
6.54
6.41
7.01
4.24
5.60
2.87
4.91
26.27
4.91
6.00
86
12.59
Bookvalue per sh$
22.36
25.92
26.20
29.22
28.76
29.37
29.07
33.80
37.25
42.31
26.52
8.02%
6.50%
—
8.97
FCF per share$
24.96
25.59
23.88
24.06
21.61
23.76
25.10
25.24
26.02
24.85
9.43
2.83%
(1.22%)
—
7.90
Dividend per sh$
11.78
13.25
14.30
16.39
15.60
15.62
14.65
15.12
15.75
16.32
17.36
0.91%
3.84%
—
8.97
Div yield (avg)%
8.62
11.13
14.07
12.22
11.98
12.16
10.21
8.13
10.36
10.48
26.97
10.36
10.80
57
26.97
Payout ratio%
7.61
8.05
10.60
8.39
6.00
5.32
4.26
2.55
1.41
0.40
19.31
2.55
5.66
47
27.79
Shares (diluted)M
21.35
21.56
18.52
16.95
14.55
15.23
15.35
14.39
13.19
14.06
27.03
(0.68%)
(4.10%)
48
9.72
Buyback yield%
32.29
30.83
32.25
33.69
32.36
34.18
34.92
34.57
33.27
34.43
11.21
34.43
33.48
90
0.669
D/E ratiox
0.511
0.534
0.492
0.480
0.429
0.415
0.415
0.381
0.351
0.352
0.247
0.381
0.422
59
0.592
Enterprise value$B
0.946
0.920
1.094
1.186
1.340
1.315
1.515
1.685
1.812
2.107
0.213
9.47%
10.26%
23
0.691
LT debt$B
0.454
0.511
0.550
0.619
0.711
0.757
0.831
0.863
0.814
0.856
1.031
3.78%
6.02%
67
Revenue
$949.8M
2.62%
1.00×
Cost of revenue
$551.5M
2.57%
1.00×
Operating expenses
$196.1M
2.95%
1.03×
Goodwill & intangibles
17.20%
Spread over hurdle
45.19%