138.1
Revenue$M
780.2
785.6
817.0
855.2
887.4
919.6
931.0
949.6
966.9
969.6
149.2
1.79%
2.55%
38
28.56
Revenue growth%
6.56
3.85
3.08
3.52
0.57
1.51
0.40
0.82
0.40
2.88
29.97
0.82
2.19
8
8.62
Gross margin%
23.34
23.96
21.82
23.52
24.34
26.72
24.76
23.46
21.85
21.13
29.75
23.46
23.49
67
25.98
Operating margin%
9.95
11.84
14.58
15.59
17.29
16.78
17.82
17.60
19.43
19.13
14.42
17.82
17.03
93
12.36
Net margin%
12.69
14.07
15.56
12.77
10.31
11.00
8.54
7.89
7.47
8.75
12.66
8.54
10.65
37
27.80
P/E ratio (avg)x
53.02
57.22
67.25
76.80
80.22
88.35
104.6
106.9
123.9
148.3
6.558
106.9
84.29
56
26.46
EV/EBITx
16.87
20.08
19.63
22.25
21.86
24.33
24.86
27.96
29.22
31.92
10.16
27.96
23.29
15
14.55
FCF yield (avg)%
19.25
21.23
22.36
24.95
22.93
25.59
27.96
28.53
25.88
26.76
11.84
26.76
25.27
36
23.35
FCF margin%
23.01
24.16
22.60
22.50
21.06
22.59
19.88
17.91
18.61
20.53
8.42
19.88
21.78
46
1.297
FCF / Net incomex
1.599
1.560
1.355
1.277
1.376
1.206
1.140
0.992
1.033
1.091
0.631
1.091
1.241
60
15.26
ROIC%
14.44
16.01
14.82
11.99
10.64
12.96
10.90
11.48
12.72
13.18
6.87
12.72
12.84
72
21.95
Return on equity%
0.40
2.84
0.63
0.40
0.40
1.00
3.90
5.04
4.33
4.96
5.28
4.33
1.92
10
11.48
Return on assets%
5.87
3.54
4.63
4.48
7.20
7.12
9.75
12.66
13.40
15.83
10.14
12.66
7.16
40
1.61
EPS$
1.23
1.29
1.36
1.41
1.43
1.32
1.37
1.34
1.27
1.40
1.70
(0.51%)
2.30%
—
23.43
EPS growth%
13.15
10.22
12.50
14.21
13.44
10.56
12.30
14.13
12.72
10.83
13.11
12.30
12.61
28
0.49
Bookvalue per sh$
0.66
0.69
0.63
0.62
0.65
0.59
0.54
0.56
0.61
0.66
2.27
0.45%
0.57%
—
1.62
FCF per share$
3.61
4.20
4.20
4.33
4.27
4.16
4.83
5.41
5.38
5.71
1.72
5.96%
4.73%
—
2.09
Dividend per sh$
1.58
1.85
2.04
2.32
2.56
2.61
2.54
2.61
2.52
2.67
0.97
0.82%
4.91%
—
21.68
Div yield (avg)%
28.20
27.96
29.20
30.18
29.06
27.76
24.98
25.24
28.09
26.54
19.00
26.54
28.02
51
3.47
Payout ratio%
16.56
18.23
20.23
20.24
22.19
21.64
19.68
22.06
19.96
18.94
14.94
19.96
20.10
42
130.4
Shares (diluted)M
246.9
239.0
259.1
292.9
343.3
341.0
325.4
334.2
367.6
367.3
132.3
1.36%
4.84%
49
25.22
Buyback yield%
31.66
31.04
32.56
30.06
31.69
34.31
33.04
35.42
37.78
39.03
3.58
35.42
32.80
79
0.228
D/E ratiox
0.551
0.571
0.559
0.556
0.536
0.566
0.562
0.619
0.626
0.685
0.691
0.619
0.564
87
113.4
Enterprise value$M
195.9
189.5
181.6
203.3
236.9
272.6
276.2
297.1
297.5
282.4
324.0
3.57%
4.35%
69
0.664
LT debt$B
1.090
1.302
1.306
1.273
1.428
1.470
1.638
1.776
1.746
1.723
0.735
3.82%
5.92%
38
Revenue
$969.6M
2.55%
1.00×
Cost of revenue
$599.5M
2.48%
0.99×
Operating expenses
$105.6M
2.14%
0.96×