284.9
Revenue$M
664.4
674.8
690.9
701.1
693.0
697.1
707.3
694.1
705.0
703.7
299.8
0.31%
0.54%
6
29.62
Revenue growth%
21.23
21.33
20.27
19.14
18.34
17.76
16.40
18.70
17.04
18.48
24.58
17.76
18.59
56
17.52
Gross margin%
11.81
12.58
12.36
10.79
9.24
10.08
11.78
9.21
10.36
9.82
12.44
10.08
10.57
88
2.96
Operating margin%
14.03
11.86
9.57
11.44
9.45
7.60
7.28
9.58
7.13
4.31
22.33
7.28
9.51
24
15.10
Net margin%
25.27
25.59
23.65
25.58
22.89
20.05
22.16
20.00
19.54
19.67
6.51
20.00
22.52
74
24.51
P/E ratio (avg)x
30.95
32.59
32.63
28.88
26.59
26.33
23.36
20.79
18.81
18.76
27.01
20.79
26.46
5
29.61
EV/EBITx
6.475
7.290
7.757
7.425
8.150
7.732
7.352
7.719
8.261
8.500
33.16
7.732
7.725
19
10.52
FCF yield (avg)%
3.11
3.77
4.07
4.96
6.07
8.32
7.62
5.18
7.90
5.72
12.62
7.62
5.45
49
21.31
FCF margin%
14.43
11.95
9.00
10.59
13.37
15.32
17.24
16.46
14.03
15.64
17.84
15.64
14.23
14
0.818
FCF / Net incomex
0.596
0.569
0.538
0.610
0.638
0.620
0.667
0.633
0.690
0.638
1.360
0.638
0.626
64
14.47
ROIC%
7.54
6.44
8.50
7.98
7.93
7.01
9.58
12.13
9.41
8.89
15.30
9.41
8.24
12
19.37
Return on equity%
28.94
29.45
28.34
30.13
33.05
32.55
30.39
30.66
28.77
28.82
3.54
30.39
29.79
43
20.76
Return on assets%
1.59
0.40
0.40
2.61
0.40
0.40
0.40
0.40
0.40
2.69
24.45
0.40
0.40
83
0.15
EPS$
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.16
(3.68%)
(1.27%)
—
3.53
EPS growth%
18.60
21.46
18.54
16.31
17.03
14.39
14.39
12.94
11.02
13.78
16.03
13.78
15.35
33
0.08
Bookvalue per sh$
0.39
0.45
0.46
0.51
0.50
0.53
0.51
0.54
0.54
0.63
0.22
4.70%
5.21%
—
0.08
FCF per share$
0.11
0.11
0.11
0.11
0.12
0.13
0.14
0.15
0.18
0.16
0.15
6.06%
3.93%
—
0.09
Dividend per sh$
0.32
0.31
0.29
0.31
0.34
0.38
0.40
0.41
0.46
0.48
0.24
7.09%
5.33%
—
19.92
Div yield (avg)%
0.40
2.31
1.02
0.41
1.78
0.40
1.21
4.08
4.37
3.54
28.39
3.54
1.49
16
29.82
Payout ratio%
11.61
9.07
12.01
12.68
10.60
10.96
13.94
12.73
11.97
13.27
4.91
12.73
11.99
57
0.886
Shares (diluted)B
1.480
1.657
1.770
2.056
2.230
2.608
3.069
3.402
3.336
3.285
0.881
8.05%
10.25%
86
17.89
Buyback yield%
10.40
8.50
7.68
10.09
8.04
5.53
3.48
2.37
2.91
2.84
5.65
2.91
6.60
90
0.444
D/E ratiox
1.921
2.052
2.284
2.399
2.248
2.152
2.312
2.437
2.495
2.454
0.329
2.437
2.298
72
188.0
Enterprise value$M
250.0
249.7
241.5
248.6
237.7
252.7
250.1
249.3
221.3
232.4
390.3
(0.45%)
(1.79%)
60
300.6
LT debt$M
224.8
217.7
197.9
190.2
181.6
156.4
148.7
136.1
147.8
149.2
374.8
(3.86%)
(4.04%)
10
Revenue
$703.7M
0.54%
1.00×
Cost of revenue
$444.8M
0.93%
1.04×
Operating expenses
$141.7M
(0.17%)
0.93×
Property and equipment
19.52%
Goodwill & intangibles
17.61%