566.6
Revenue$M
562.4
588.1
620.7
655.4
681.3
694.9
725.9
751.3
777.8
827.0
598.3
3.95%
4.40%
24
22.63
Revenue growth%
23.44
25.43
26.20
27.07
28.62
27.07
27.59
30.47
32.72
29.94
4.85
29.94
27.33
87
15.53
Gross margin%
24.52
26.71
25.71
24.85
23.46
21.87
19.47
18.14
18.28
19.87
7.69
19.47
22.66
75
22.68
Operating margin%
12.54
9.85
11.10
12.00
12.12
13.17
14.41
13.20
14.52
17.51
8.81
14.41
12.85
36
2.47
Net margin%
13.31
12.14
14.22
13.49
14.50
16.08
16.45
15.50
16.35
13.94
27.02
16.08
14.36
32
37.05
P/E ratio (avg)x
15.89
15.21
14.99
14.76
14.31
15.89
13.90
13.57
14.86
16.19
16.06
14.86
14.92
50
16.34
EV/EBITx
17.51
20.30
21.48
20.86
23.02
23.42
23.51
24.11
27.61
28.93
17.53
24.11
23.22
47
2.31
FCF yield (avg)%
28.36
29.39
29.26
27.91
30.01
28.04
27.93
30.82
29.45
32.07
23.55
29.45
29.33
64
21.14
FCF margin%
11.11
13.36
15.12
15.22
14.08
16.62
19.58
20.49
18.51
20.18
11.19
19.58
15.92
52
1.314
FCF / Net incomex
1.497
1.546
1.365
1.221
1.062
0.924
0.867
0.893
0.953
1.033
0.834
0.924
1.047
95
6.93
ROIC%
17.98
15.54
17.20
17.39
20.20
22.75
24.56
26.11
23.85
26.53
12.66
24.56
21.47
94
23.60
Return on equity%
8.20
9.45
7.31
6.25
4.37
2.91
5.19
5.49
6.13
4.47
13.71
5.19
5.81
48
7.02
Return on assets%
1.47
2.48
0.40
2.18
2.26
3.98
4.82
3.99
4.21
6.61
29.68
4.21
3.23
59
2.59
EPS$
4.38
4.40
4.58
5.34
6.36
7.21
7.18
8.24
9.67
10.22
2.90
9.93%
9.40%
—
12.93
EPS growth%
17.94
18.36
17.47
14.86
15.46
14.04
15.10
16.31
14.41
15.25
4.38
15.10
15.36
12
1.87
Bookvalue per sh$
1.52
1.63
1.62
1.75
1.71
1.77
1.87
1.98
1.94
1.92
1.62
2.24%
3.13%
—
2.04
FCF per share$
1.34
1.20
1.25
1.32
1.25
1.28
1.33
1.19
1.27
1.14
1.48
(1.75%)
(2.24%)
—
0.56
Dividend per sh$
1.28
1.32
1.35
1.31
1.41
1.43
1.55
1.49
1.70
1.91
0.93
6.22%
4.86%
—
3.77
Div yield (avg)%
9.44
8.73
6.55
8.50
8.89
6.79
5.61
4.90
4.44
4.20
11.83
4.90
6.67
83
18.52
Payout ratio%
24.35
26.59
27.76
29.87
27.91
26.80
26.48
23.93
21.80
22.09
12.74
23.93
26.54
43
98.14
Shares (diluted)M
155.6
180.5
214.3
229.3
271.4
319.1
326.6
361.3
410.3
431.1
101.8
9.70%
11.58%
8
10.74
Buyback yield%
13.90
13.37
10.60
13.35
11.91
12.49
14.11
15.80
14.95
17.63
21.55
14.95
13.63
19
0.432
D/E ratiox
1.285
1.431
1.625
1.821
1.814
1.670
1.771
1.950
1.915
2.174
0.747
1.915
1.792
17
545.5
Enterprise value$M
662.3
627.0
585.7
560.4
595.2
586.0
540.2
559.8
628.3
637.4
502.8
1.38%
(1.23%)
89
0.194
LT debt$B
0.660
0.776
0.880
0.846
0.930
1.019
1.148
1.263
1.340
1.513
0.567
10.22%
8.18%
84
Revenue
$827.0M
4.40%
1.00×
Cost of revenue
$538.5M
4.45%
1.00×
Operating expenses
$197.4M
4.39%
1.00×
Property and equipment
18.20%
Spread over hurdle
(4.25%)