211.4
Revenue$M
238.7
243.6
249.0
256.1
264.2
265.1
269.1
278.1
283.1
288.9
230.5
1.80%
2.02%
80
21.82
Revenue growth%
25.91
28.67
29.00
30.97
28.43
29.36
27.83
28.69
31.45
31.80
26.23
29.36
28.85
19
15.23
Gross margin%
14.45
12.94
13.75
16.14
13.79
14.72
15.10
16.98
19.62
19.54
14.48
16.98
14.91
89
16.73
Operating margin%
23.91
26.85
24.46
23.36
24.60
26.65
26.52
28.42
31.19
33.52
15.23
28.42
26.59
65
22.51
Net margin%
30.08
32.53
34.54
36.04
35.79
38.31
36.11
37.48
37.74
40.05
25.13
37.74
36.07
54
7.813
P/E ratio (avg)x
20.78
21.76
22.96
19.90
17.26
18.00
18.45
19.76
21.46
20.76
7.969
19.76
20.33
25
17.26
EV/EBITx
7.784
8.391
7.651
8.184
7.227
6.853
6.924
7.083
6.452
6.448
13.53
6.853
7.155
47
28.80
FCF yield (avg)%
6.49
4.85
6.81
8.42
5.73
8.43
8.18
7.76
7.97
7.74
4.40
7.97
7.75
74
4.83
FCF margin%
25.84
24.58
23.89
26.62
28.79
30.17
29.89
30.44
28.67
26.09
17.67
29.89
27.64
48
1.688
FCF / Net incomex
0.144
0.131
0.127
0.137
0.132
0.119
0.116
0.106
0.100
0.090
0.118
0.106
0.123
45
8.15
ROIC%
11.33
9.32
9.28
7.18
8.84
6.23
7.85
6.70
7.02
7.52
10.91
7.02
7.69
7
8.36
Return on equity%
23.95
23.76
25.50
25.02
25.06
28.05
27.59
30.15
29.48
29.41
19.27
29.41
26.55
80
18.40
Return on assets%
21.67
23.22
23.29
21.65
21.21
23.68
26.48
24.60
26.79
24.53
9.22
24.60
23.48
61
0.35
EPS$
0.42
0.43
0.44
0.43
0.41
0.39
0.35
0.36
0.37
0.39
0.36
(1.15%)
(0.87%)
—
2.13
EPS growth%
17.91
17.65
17.54
18.70
17.51
19.61
21.41
20.30
20.53
17.85
7.15
20.30
18.30
80
0.17
Bookvalue per sh$
0.91
0.90
0.87
0.92
0.84
0.79
0.83
0.78
0.86
0.90
1.08
1.51%
(0.33%)
—
0.81
FCF per share$
0.45
0.49
0.48
0.53
0.58
0.56
0.59
0.68
0.77
0.82
0.81
7.26%
7.02%
—
0.27
Dividend per sh$
0.77
0.82
0.78
0.81
0.90
0.82
0.73
0.77
0.84
0.90
0.80
0.07%
2.74%
—
28.36
Div yield (avg)%
5.11
6.83
7.41
8.07
10.59
9.86
8.67
10.23
8.81
10.42
15.15
9.86
8.74
6
29.05
Payout ratio%
14.63
17.21
20.09
22.84
24.38
25.41
25.99
24.25
26.98
25.40
17.42
25.41
24.32
42
142.2
Shares (diluted)M
191.1
222.9
209.6
197.0
192.5
213.5
240.2
282.3
274.5
279.0
142.2
7.70%
4.42%
80
5.19
Buyback yield%
19.82
17.93
19.00
21.14
20.33
19.72
17.09
19.02
20.67
17.81
12.70
19.02
19.37
13
0.204
D/E ratiox
1.025
0.907
0.958
0.981
0.909
0.817
0.712
0.757
0.771
0.689
0.704
0.757
0.862
77
130.9
Enterprise value$M
72.82
78.58
70.56
63.21
66.16
73.33
72.64
69.00
65.72
72.73
26.66
1.91%
0.09%
78
37.09
LT debt$M
319.4
354.5
350.2
421.8
472.2
465.8
554.4
553.9
574.5
570.6
108.2
3.86%
8.02%
74
Revenue
$288.9M
2.02%
1.00×
Cost of revenue
$202.2M
2.02%
1.00×
Operating expenses
$54.35M
2.53%
1.05×
Property and equipment
13.39%
Spread over hurdle
(0.54%)