Key DataDESCRIPTIONJun-1806/19E06/20E06/21EAnnual Revenue (m) $...

Key Data
DESCRIPTION	Jun-18	06/19E	06/20E	06/21E
Annual Revenue (m)	$1,153.95	$1,201.46	$1,336.74	$1,482.94
EBITDA (m)	$259.20	$286.21	$327.55	$369.11
Operating Profit (m)	$205.90	$232.14	$268.73	$305.35
Pretax Profit (m)	$195.60	$218.13	$255.39	$292.84
Net Income (m)	$133.10	$146.72	$170.49	$196.99
DPS (cps)	$108.00	$118.00	$137.00	$158.00
EPS (m)	$1.52	$1.68	$1.96	$2.26
Share Price	$40.00	$40.00	$40.00	$40.00
DPS %	2.70%	2.95%	3.43%	3.95%
EBITDA %	22.46%	23.82%	24.50%	24.89%
Operating Profit %	17.84%	19.32%	20.10%	20.59%
PE Ratio	26.32	23.81	20.41	17.70
Sales Growth $		$47.51	$135.28	$146.20
EBITDA Growth $ (in M)		$27.01	$41.34	$41.56
EBITDA Growth%		10.42%	14.44%	12.69%
Operating Profit $ M		$26.24	$36.59	$36.62
Net Income Growth $ M		$13.62	$23.77	$26.50

i did this ...when thinking abt dmp.... ceo has 700k share options ..approx $28 million at current sp.. do not know the sp but consider some dilution

Most of this info ...was available ... at this pe ratio/returns ...u can make your decision..

Cheers