134.6
Revenue$M
426.4
437.5
456.3
487.5
518.8
552.9
565.6
580.7
604.4
636.6
147.3
4.18%
4.45%
72
19.58
Revenue growth%
27.98
29.98
28.84
28.48
28.25
29.41
28.20
27.16
25.47
25.40
3.17
27.16
28.22
33
3.49
Gross margin%
7.31
10.24
8.33
10.39
11.32
13.96
12.62
9.70
9.45
10.83
14.75
10.83
10.32
8
28.21
Operating margin%
17.86
18.06
16.31
13.39
11.07
10.27
7.37
9.51
11.88
9.93
16.19
9.93
11.47
26
4.08
Net margin%
33.09
31.96
33.59
33.09
35.88
34.59
34.36
31.95
29.38
31.04
16.66
31.95
33.09
88
34.08
P/E ratio (avg)x
8.226
9.141
9.925
10.91
11.57
12.77
12.34
14.52
16.56
16.04
16.88
14.52
11.96
28
16.84
EV/EBITx
24.66
25.81
29.30
31.90
33.06
33.05
30.78
32.71
32.59
30.92
6.740
32.59
31.41
62
29.47
FCF yield (avg)%
21.34
24.19
26.38
28.72
31.53
28.94
29.91
27.01
24.26
26.37
24.03
27.01
26.69
85
22.32
FCF margin%
11.93
12.12
13.53
11.14
9.65
9.46
10.51
11.62
10.85
9.20
19.29
10.51
10.99
57
0.125
FCF / Net incomex
1.178
1.206
1.192
1.249
1.118
1.002
0.998
0.984
0.883
0.981
1.017
0.984
1.060
10
13.86
ROIC%
18.31
17.84
18.49
19.45
18.15
18.94
18.19
17.59
15.34
17.44
6.07
17.59
18.17
34
20.16
Return on equity%
21.60
24.37
22.30
24.42
26.96
26.98
28.76
30.77
29.14
31.64
12.65
29.14
26.97
85
18.38
Return on assets%
3.10
5.00
5.47
8.16
7.51
5.09
7.96
5.78
4.17
4.24
12.22
5.09
5.28
50
0.23
EPS$
1.59
1.54
1.57
1.41
1.41
1.53
1.59
1.79
1.77
1.86
0.23
5.76%
1.38%
—
27.64
EPS growth%
10.75
10.89
9.72
7.19
6.51
7.49
4.71
2.68
0.96
0.84
27.26
2.68
6.85
10
0.96
Bookvalue per sh$
1.46
1.40
1.42
1.44
1.60
1.55
1.50
1.46
1.58
1.68
0.60
1.02%
2.43%
—
0.70
FCF per share$
1.67
1.82
1.90
2.04
2.04
1.95
1.78
1.79
1.76
1.80
1.39
(2.38%)
0.47%
—
0.85
Dividend per sh$
0.18
0.20
0.21
0.24
0.26
0.27
0.25
0.26
0.26
0.25
0.40
(1.06%)
2.39%
—
14.25
Div yield (avg)%
6.67
7.73
10.14
9.99
10.75
9.43
7.45
5.19
2.75
3.22
14.36
5.19
7.59
39
17.40
Payout ratio%
17.68
15.95
17.94
18.00
17.63
19.58
16.61
17.13
16.73
19.02
3.96
17.13
17.66
88
226.3
Shares (diluted)M
192.3
204.5
191.4
195.0
198.9
203.6
216.7
199.4
175.4
155.4
234.6
(4.82%)
(3.30%)
79
22.15
Buyback yield%
17.37
19.69
16.93
18.33
18.31
17.87
19.74
18.92
20.50
19.02
28.90
19.02
18.62
91
0.535
D/E ratiox
0.449
0.437
0.478
0.435
0.393
0.357
0.326
0.290
0.287
0.269
1.218
0.290
0.375
79
105.5
Enterprise value$M
162.0
159.5
144.3
127.6
132.3
145.6
160.5
176.9
188.8
203.0
357.8
8.93%
3.14%
10
640.6
LT debt$M
189.0
214.2
252.8
269.9
272.8
304.6
291.4
328.2
355.1
386.5
362.8
7.22%
7.21%
14
Revenue
$636.6M
4.45%
1.00×
Cost of revenue
$345.2M
4.30%
0.99×
Operating expenses
$93.48M
4.29%
0.98×
Property and equipment
15.94%