133.5
Revenue$M
612.3
641.2
662.2
691.4
737.4
787.4
823.2
854.9
884.5
926.3
143.0
4.67%
4.55%
50
20.15
Revenue growth%
29.10
29.90
30.85
33.08
34.18
33.91
32.61
31.41
33.17
35.18
10.98
33.17
32.85
55
28.95
Gross margin%
15.82
16.73
18.33
20.94
19.93
22.08
19.16
16.36
16.50
14.43
12.73
16.50
17.53
77
25.99
Operating margin%
9.79
8.30
9.17
11.61
11.44
14.42
15.13
16.90
16.97
18.08
13.72
16.90
13.01
72
15.27
Net margin%
8.99
9.85
11.29
9.80
12.36
13.54
12.27
10.42
8.30
7.71
2.27
10.42
10.14
13
26.77
P/E ratio (avg)x
36.15
34.99
39.97
40.79
45.10
46.97
53.64
56.21
52.10
54.43
25.32
53.64
46.04
19
32.93
EV/EBITx
5.735
5.398
5.308
4.862
5.265
4.788
5.235
4.828
4.387
4.432
10.86
4.788
5.048
74
4.80
FCF yield (avg)%
0.40
0.40
0.40
0.40
0.40
1.47
2.62
3.65
2.19
4.65
16.43
2.62
0.94
49
29.89
FCF margin%
14.79
15.77
12.81
10.20
11.42
9.15
11.71
9.35
7.13
7.91
23.33
9.15
10.81
32
0.169
FCF / Net incomex
2.362
2.380
2.769
2.735
3.029
3.188
3.310
3.849
4.447
4.528
1.262
3.849
3.108
44
20.03
ROIC%
26.90
24.72
26.91
26.15
24.09
26.88
24.50
23.76
23.32
23.25
24.60
23.76
24.61
80
10.00
Return on equity%
31.39
31.25
30.32
28.52
30.71
28.08
29.70
27.19
29.85
27.43
27.68
28.08
29.77
75
14.35
Return on assets%
4.87
3.21
4.31
7.27
7.44
6.95
8.68
6.43
8.23
6.83
8.41
6.95
6.89
64
0.13
EPS$
0.79
0.73
0.74
0.71
0.79
0.76
0.78
0.81
0.75
0.77
0.14
(0.43%)
0.44%
—
5.41
EPS growth%
31.78
29.54
28.52
27.31
26.32
25.96
23.44
24.22
21.46
19.29
13.76
23.44
26.14
60
0.13
Bookvalue per sh$
0.55
0.53
0.55
0.55
0.58
0.57
0.63
0.57
0.60
0.55
0.36
(1.02%)
0.68%
—
0.61
FCF per share$
0.57
0.66
0.66
0.67
0.64
0.72
0.79
0.90
1.07
1.27
0.25
14.72%
8.27%
—
0.60
Dividend per sh$
0.89
0.93
0.82
0.80
0.72
0.75
0.71
0.73
0.77
0.83
0.15
3.03%
(0.35%)
—
18.66
Div yield (avg)%
18.62
17.87
16.69
18.46
15.72
16.29
17.52
20.27
17.72
14.74
12.31
17.52
17.62
21
20.67
Payout ratio%
24.79
27.04
27.85
25.03
26.32
26.32
25.69
27.59
27.45
24.55
11.82
26.32
26.32
30
0.641
Shares (diluted)B
0.753
0.816
0.844
0.884
1.026
1.234
1.464
1.509
1.758
1.827
0.638
12.22%
9.14%
79
25.12
Buyback yield%
26.24
26.85
29.29
28.72
26.57
29.50
32.44
32.74
33.80
32.11
20.58
32.44
29.39
47
0.973
D/E ratiox
1.144
1.066
1.060
1.118
1.169
1.133
1.216
1.236
1.332
1.438
1.229
1.236
1.156
16
0.048
Enterprise value$B
0.665
0.744
0.706
0.698
0.736
0.865
0.926
0.899
1.061
1.095
0.046
8.27%
5.62%
94
378.8
LT debt$M
349.5
381.6
420.1
472.0
469.5
543.8
636.4
703.8
767.3
932.4
35.33
14.71%
11.13%
7
Revenue
$926.3M
4.55%
1.00×
Cost of revenue
$435.6M
4.25%
0.97×
Operating expenses
$172.7M
4.80%
1.02×
Property and equipment
15.40%
Spread over hurdle
44.52%