95.17
Revenue$M
450.6
485.3
534.3
563.9
611.2
664.5
701.9
747.9
795.9
864.7
102.9
7.18%
7.36%
24
8.21
Revenue growth%
13.83
16.69
17.94
15.44
17.29
15.57
13.73
11.29
11.23
9.31
17.31
11.29
14.64
34
4.43
Gross margin%
6.61
9.34
9.41
7.37
4.41
7.34
5.36
3.33
1.25
0.40
15.37
3.33
5.98
64
22.09
Operating margin%
26.12
28.92
29.64
29.49
28.55
30.32
29.03
27.46
24.95
22.16
7.27
27.46
28.73
10
25.11
Net margin%
26.32
27.21
27.83
25.54
28.03
30.55
33.38
31.97
33.88
36.10
7.63
33.38
29.29
73
12.17
P/E ratio (avg)x
12.73
12.20
12.79
13.32
12.68
11.55
11.80
12.46
12.20
12.95
20.20
12.20
12.57
41
28.81
EV/EBITx
26.91
24.36
22.36
22.74
21.32
18.35
18.46
19.50
20.01
17.31
32.57
18.46
20.67
73
6.30
FCF yield (avg)%
18.13
15.59
15.26
13.83
15.72
14.19
12.88
10.40
12.18
10.15
6.19
12.18
14.01
76
4.73
FCF margin%
28.83
28.58
30.40
31.78
34.75
33.67
34.59
36.22
33.81
35.94
20.76
34.59
33.74
31
0.474
FCF / Net incomex
1.119
1.233
1.420
1.405
1.586
1.657
1.738
1.961
2.088
2.248
1.117
1.961
1.622
25
6.36
ROIC%
19.13
21.66
22.75
22.17
19.41
18.32
18.82
18.50
19.85
18.08
13.63
18.50
19.27
7
3.27
Return on equity%
26.08
23.30
21.61
20.48
23.20
21.54
18.90
20.28
22.33
25.13
4.85
21.54
21.97
7
13.48
Return on assets%
20.63
18.30
17.43
16.99
16.76
17.82
18.41
21.10
19.98
21.25
15.63
19.98
18.35
64
0.05
EPS$
0.11
0.12
0.12
0.12
0.12
0.13
0.13
0.13
0.13
0.15
0.06
4.99%
3.61%
—
19.17
EPS growth%
21.46
21.93
21.21
24.13
21.53
19.20
18.80
17.59
20.53
17.73
21.36
18.80
20.87
84
0.04
Bookvalue per sh$
0.10
0.12
0.12
0.13
0.14
0.15
0.17
0.16
0.18
0.21
0.14
8.39%
7.15%
—
0.11
FCF per share$
0.08
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.04
0.92%
(0.05%)
—
0.13
Dividend per sh$
0.19
0.19
0.19
0.17
0.18
0.18
0.19
0.20
0.21
0.22
0.13
3.69%
0.88%
—
25.20
Div yield (avg)%
16.68
15.44
17.48
16.12
16.86
14.38
12.71
14.39
12.79
14.20
29.87
14.20
14.91
84
6.44
Payout ratio%
22.67
21.75
23.25
22.46
20.85
19.03
16.48
15.01
16.66
14.48
19.59
16.48
19.94
76
2.545
Shares (diluted)B
3.475
3.437
3.757
3.735
3.904
4.610
4.661
5.300
6.311
6.536
2.486
10.85%
7.43%
64
24.47
Buyback yield%
26.87
25.68
25.10
22.25
21.92
21.20
20.96
19.21
19.91
17.21
26.65
19.91
21.56
59
0.140
D/E ratiox
1.378
1.629
1.606
1.802
1.719
1.958
2.248
2.363
2.718
2.685
1.798
2.363
1.880
28
371.8
Enterprise value$M
345.6
313.0
280.7
250.4
227.0
213.2
221.3
224.1
233.3
231.4
376.3
0.38%
(4.55%)
46
86.07
LT debt$M
758.8
878.3
858.5
882.0
876.9
857.7
820.7
824.1
814.4
884.1
207.9
0.16%
1.64%
44
Revenue
$864.7M
7.36%
1.00×
Cost of revenue
$531.6M
7.62%
1.02×
Operating expenses
$88.77M
6.53%
0.93×
Property and equipment
14.98%