336.1
Revenue$M
258.8
263.8
267.3
274.2
276.4
276.2
286.4
285.5
284.6
284.7
352.3
0.59%
1.31%
50
9.05
Revenue growth%
20.39
18.86
20.52
22.87
22.37
23.33
22.14
23.19
20.28
23.05
22.45
23.05
22.26
91
23.15
Gross margin%
0.40
2.95
4.78
2.51
0.91
0.40
1.02
0.63
1.17
0.40
8.53
0.63
0.97
13
8.88
Operating margin%
17.29
17.21
17.37
15.43
14.30
13.19
11.25
13.43
14.32
12.53
22.31
13.19
14.31
52
19.26
Net margin%
8.67
7.55
7.99
8.46
5.96
8.43
9.38
12.29
13.54
14.59
13.04
12.29
8.57
42
34.39
P/E ratio (avg)x
6.883
6.852
7.285
7.705
8.492
9.612
9.539
9.206
10.28
10.49
12.08
9.612
8.849
10
6.056
EV/EBITx
8.753
8.071
7.357
6.981
7.455
8.183
8.630
8.711
9.676
10.17
30.32
8.711
8.406
74
13.17
FCF yield (avg)%
16.08
18.06
20.90
22.08
24.27
26.75
25.85
24.96
27.63
26.65
13.85
26.65
24.62
69
9.58
FCF margin%
15.72
17.03
19.23
17.80
20.41
23.28
21.99
22.14
21.23
18.89
11.11
21.99
19.82
24
1.064
FCF / Net incomex
0.760
0.721
0.674
0.673
0.657
0.702
0.646
0.593
0.574
0.585
0.465
0.593
0.665
63
23.74
ROIC%
3.14
4.26
2.68
0.40
2.04
2.38
1.75
2.62
1.44
1.87
29.47
1.87
2.21
29
17.86
Return on equity%
20.94
21.73
20.94
19.50
19.81
17.52
16.49
16.65
14.07
12.37
12.36
16.49
18.51
69
23.98
Return on assets%
20.20
18.70
18.06
16.60
14.55
12.69
10.51
9.27
6.95
5.55
28.03
9.27
13.62
30
0.73
EPS$
0.98
0.94
0.98
0.90
0.96
1.10
1.02
1.00
1.03
1.01
0.80
1.02%
0.49%
—
29.95
EPS growth%
2.31
1.48
3.41
0.65
0.40
0.40
0.40
0.40
0.40
0.40
15.26
0.40
0.40
12
0.98
Bookvalue per sh$
0.65
0.75
0.76
0.90
1.04
1.00
1.01
0.96
1.12
1.28
0.88
4.12%
8.31%
—
1.20
FCF per share$
0.79
0.70
0.63
0.58
0.58
0.64
0.68
0.70
0.79
0.86
1.07
8.25%
1.22%
—
0.60
Dividend per sh$
1.28
1.48
1.63
1.70
1.64
1.93
1.97
1.90
2.02
2.27
0.18
6.74%
7.55%
—
28.71
Div yield (avg)%
25.84
27.37
27.03
27.70
25.85
26.39
24.43
25.27
27.54
25.93
27.53
25.93
26.16
91
18.84
Payout ratio%
19.25
19.73
19.32
18.09
18.23
18.18
16.76
18.31
17.83
16.95
19.27
17.83
18.21
92
304.6
Shares (diluted)M
331.4
329.6
353.1
389.0
412.8
457.6
491.0
463.8
542.0
587.2
317.8
7.30%
5.69%
48
11.68
Buyback yield%
13.14
12.08
12.17
12.65
10.42
11.33
8.53
5.69
4.30
3.92
25.93
5.69
10.87
35
0.879
D/E ratiox
1.273
1.380
1.504
1.443
1.459
1.611
1.630
1.577
1.713
1.890
0.407
1.630
1.540
53
266.5
Enterprise value$M
126.8
115.4
117.4
110.6
121.9
130.5
118.3
105.1
106.0
102.1
97.80
(3.49%)
(2.43%)
67
26.02
LT debt$M
288.3
299.3
304.4
274.0
292.1
311.6
264.2
274.8
253.0
214.9
36.26
(5.96%)
(2.28%)
68
Revenue
$284.7M
1.31%
1.00×
Cost of revenue
$163.2M
1.25%
0.99×
Operating expenses
$46.38M
0.50%
0.92×
Property and equipment
19.00%