476.8
Revenue$M
515.7
530.5
544.7
547.8
549.6
556.7
582.9
610.6
619.8
651.0
509.9
3.45%
2.48%
82
10.53
Revenue growth%
27.04
27.66
28.60
28.83
30.77
28.07
28.19
25.89
24.40
23.80
28.78
25.89
27.86
33
28.34
Gross margin%
6.94
7.08
5.64
8.48
8.80
10.93
12.17
9.32
9.64
9.62
5.52
9.64
9.06
86
9.50
Operating margin%
26.88
25.37
27.21
26.22
26.90
29.39
28.32
27.73
28.63
25.94
19.18
28.32
27.05
90
22.46
Net margin%
29.78
30.44
27.78
29.66
32.07
31.70
34.06
31.85
30.33
27.43
29.58
31.70
30.38
5
26.59
P/E ratio (avg)x
38.08
40.91
42.03
39.32
44.07
45.68
42.15
42.97
49.54
47.75
32.56
45.68
42.56
90
29.20
EV/EBITx
67.79
65.35
75.26
77.20
81.67
91.00
104.7
108.6
115.9
117.1
19.39
108.6
86.34
29
2.23
FCF yield (avg)%
26.00
24.88
26.67
23.99
22.63
20.87
21.95
22.23
22.94
23.83
16.91
22.23
23.38
81
25.93
FCF margin%
25.55
23.78
26.52
25.50
25.01
22.85
25.22
25.26
22.65
25.42
8.20
25.22
25.24
29
0.999
FCF / Net incomex
1.264
1.442
1.559
1.750
1.845
1.784
2.043
2.063
2.400
2.405
1.392
2.063
1.814
71
29.55
ROIC%
12.36
13.33
12.51
13.58
15.26
15.17
14.48
12.11
11.09
13.91
14.09
13.91
13.46
36
2.00
Return on equity%
16.13
17.33
18.11
19.36
20.33
21.99
24.60
27.50
29.16
27.77
24.25
27.50
21.16
83
19.27
Return on assets%
3.26
3.51
5.97
3.88
6.61
8.13
7.42
9.22
11.75
9.35
23.62
9.22
7.01
45
0.13
EPS$
0.55
0.59
0.55
0.49
0.50
0.51
0.47
0.52
0.58
0.61
0.13
4.06%
1.69%
—
15.03
EPS growth%
12.32
9.74
12.08
9.94
9.52
11.00
13.60
15.91
17.31
16.58
5.86
15.91
12.20
20
0.17
Bookvalue per sh$
0.19
0.20
0.21
0.23
0.26
0.27
0.29
0.31
0.32
0.36
0.30
7.15%
6.47%
—
0.37
FCF per share$
0.29
0.29
0.31
0.37
0.42
0.43
0.50
0.57
0.60
0.63
0.30
8.17%
8.24%
—
0.41
Dividend per sh$
0.12
0.15
0.16
0.16
0.17
0.19
0.22
0.25
0.29
0.32
0.25
14.28%
9.68%
—
23.58
Div yield (avg)%
31.05
28.35
29.68
26.69
26.69
28.76
31.02
28.89
28.01
26.15
22.86
28.76
28.56
45
9.92
Payout ratio%
9.68
11.06
13.49
11.01
8.91
6.46
8.74
6.48
8.05
7.75
5.88
7.75
8.82
57
539.3
Shares (diluted)M
685.8
673.7
692.6
749.4
722.8
750.4
832.4
866.0
916.6
906.8
521.8
4.64%
2.70%
6
6.03
Buyback yield%
8.72
7.07
6.52
8.61
7.89
9.55
11.65
13.40
15.94
13.89
13.92
13.40
9.14
20
0.633
D/E ratiox
0.229
0.252
0.250
0.256
0.228
0.201
0.191
0.178
0.184
0.204
0.752
0.191
0.216
55
0.629
Enterprise value$B
1.025
1.071
1.089
1.218
1.336
1.361
1.410
1.710
1.902
2.143
0.328
9.91%
8.12%
51
0.588
LT debt$B
0.453
0.481
0.572
0.567
0.643
0.755
0.892
0.939
0.992
1.180
0.505
12.89%
10.08%
57
Revenue
$651.0M
2.48%
1.00×
Cost of revenue
$386.4M
2.12%
0.97×
Operating expenses
$151.2M
3.17%
1.07×
Property and equipment
15.68%
Spread over hurdle
(2.58%)