144.1
Revenue$M
612.3
631.1
630.2
639.4
655.6
658.4
671.2
697.7
711.6
707.3
159.1
1.53%
1.47%
66
29.25
Revenue growth%
28.71
29.54
27.83
24.94
24.67
22.38
21.54
23.83
24.70
24.45
17.07
23.83
24.68
42
15.93
Gross margin%
12.42
13.77
16.66
18.87
16.11
16.22
14.78
16.36
18.70
17.11
27.57
16.36
16.29
79
4.49
Operating margin%
21.19
19.06
16.10
15.64
15.91
14.60
11.88
13.30
14.95
15.98
9.31
14.60
15.77
46
25.20
Net margin%
8.08
7.38
6.75
8.09
9.48
10.45
11.16
11.72
9.46
9.56
7.92
10.45
9.47
89
33.47
P/E ratio (avg)x
32.14
30.74
27.40
23.78
25.33
23.06
24.96
27.47
29.87
32.86
20.08
27.47
27.44
49
7.542
EV/EBITx
34.25
32.71
32.44
34.11
35.51
36.07
39.45
39.73
43.11
46.66
25.76
39.73
35.79
11
8.42
FCF yield (avg)%
3.89
4.45
7.00
8.80
10.90
11.13
11.93
12.11
10.25
8.84
11.35
11.13
9.54
65
6.71
FCF margin%
14.66
12.16
12.81
12.66
15.14
15.84
13.88
15.99
16.38
17.70
3.52
15.99
14.90
93
1.579
FCF / Net incomex
0.479
0.540
0.543
0.576
0.541
0.536
0.569
0.588
0.540
0.539
1.323
0.540
0.541
36
6.29
ROIC%
6.31
5.77
5.39
5.69
4.15
6.47
6.90
5.72
3.47
5.09
4.35
5.72
5.71
81
16.09
Return on equity%
4.65
5.43
2.94
1.31
3.06
2.93
4.28
5.21
3.75
3.51
28.59
3.75
3.63
29
13.57
Return on assets%
28.40
27.72
30.45
27.72
25.43
25.55
26.53
23.63
25.65
22.96
10.18
25.55
26.09
53
0.83
EPS$
0.93
0.95
1.05
1.03
1.12
1.30
1.44
1.64
1.73
1.67
0.85
8.25%
5.92%
—
17.00
EPS growth%
14.27
16.02
16.19
17.61
17.00
16.02
15.46
15.04
14.43
17.03
28.95
15.46
16.02
58
0.97
Bookvalue per sh$
1.52
1.59
1.71
1.76
1.95
1.89
1.89
1.77
1.66
1.86
1.09
(1.01%)
3.13%
—
0.50
FCF per share$
0.41
0.46
0.52
0.58
0.56
0.58
0.66
0.62
0.68
0.76
0.34
6.32%
6.45%
—
0.97
Dividend per sh$
0.40
0.39
0.41
0.38
0.41
0.47
0.50
0.50
0.55
0.55
1.19
5.72%
2.37%
—
13.47
Div yield (avg)%
0.40
2.55
0.40
0.40
2.97
0.40
0.40
0.40
0.40
3.08
17.82
0.40
0.40
85
14.97
Payout ratio%
31.30
32.22
32.39
34.42
32.86
33.29
31.60
28.86
27.79
27.68
4.21
28.86
31.91
24
198.0
Shares (diluted)M
190.0
209.8
205.6
196.9
183.8
175.9
182.0
170.3
152.5
138.5
205.0
(5.49%)
(3.85%)
66
17.61
Buyback yield%
27.38
26.54
24.45
24.97
22.34
22.66
20.49
17.87
16.06
17.84
23.98
17.87
22.50
52
0.400
D/E ratiox
1.332
1.387
1.274
1.381
1.364
1.535
1.735
1.695
1.675
1.603
0.177
1.675
1.461
83
0.179
Enterprise value$B
0.772
0.841
0.951
0.987
1.087
1.149
1.135
1.150
1.329
1.373
0.514
4.79%
7.50%
17
587.3
LT debt$M
460.5
485.6
482.0
444.7
433.4
408.9
432.4
378.1
404.3
351.3
382.5
(4.11%)
(3.38%)
14
Revenue
$707.3M
1.47%
1.00×
Cost of revenue
$395.6M
1.80%
1.03×
Operating expenses
$72.05M
0.80%
0.94×
Property and equipment
18.81%
Spread over hurdle
19.31%