50.10
Revenue$M
162.5
177.6
191.8
211.4
233.8
251.9
268.5
294.3
323.8
349.1
55.96
8.35%
8.80%
72
20.05
Revenue growth%
21.20
19.94
20.27
22.28
22.37
23.23
22.53
23.65
23.65
21.39
12.96
23.23
22.33
88
12.57
Gross margin%
15.65
15.69
16.00
14.66
16.94
18.13
18.58
19.69
17.39
20.08
9.42
18.58
17.16
42
11.84
Operating margin%
16.15
14.27
16.97
17.01
16.25
16.31
16.93
16.12
17.37
16.93
17.53
16.93
16.62
62
10.95
Net margin%
23.31
22.57
21.28
19.19
20.30
19.98
20.82
22.28
24.64
21.66
10.35
21.66
21.47
89
30.23
P/E ratio (avg)x
32.55
33.18
33.28
33.69
35.96
36.77
41.28
47.35
47.86
49.02
26.26
47.35
36.37
51
19.22
EV/EBITx
26.12
26.34
26.36
30.87
33.17
38.37
39.97
45.43
53.82
62.24
24.17
45.43
35.77
40
6.55
FCF yield (avg)%
18.19
20.24
20.01
20.79
18.53
17.42
16.87
15.45
16.52
15.93
16.68
16.52
17.80
8
9.05
FCF margin%
12.19
14.72
16.27
17.21
14.49
13.53
12.43
9.54
11.18
11.31
25.91
11.31
12.98
71
1.720
FCF / Net incomex
2.004
2.123
2.089
2.260
2.521
2.908
3.026
2.999
3.516
4.161
0.293
3.026
2.715
15
13.76
ROIC%
6.67
7.00
8.33
6.10
7.87
6.29
6.72
7.44
10.10
12.80
26.00
7.44
7.22
62
2.76
Return on equity%
12.50
12.81
10.46
11.30
13.78
14.02
11.74
11.86
14.04
16.63
4.51
14.02
12.66
59
4.12
Return on assets%
4.92
7.75
8.79
8.42
10.13
12.13
10.73
7.75
7.29
9.87
27.30
9.87
8.61
30
2.24
EPS$
3.15
3.19
3.46
3.66
3.49
3.87
3.89
3.96
3.81
3.83
2.32
1.88%
2.41%
—
15.73
EPS growth%
29.49
27.12
24.82
25.69
24.95
26.60
26.50
26.96
28.22
27.88
4.35
26.96
26.78
37
2.81
Bookvalue per sh$
2.21
2.23
2.17
2.18
2.08
2.22
2.35
2.68
2.71
2.84
1.54
6.38%
1.78%
—
0.90
FCF per share$
5.52
5.62
5.29
5.38
4.73
4.87
5.07
4.45
4.92
4.47
1.34
(1.11%)
(2.00%)
—
2.78
Dividend per sh$
2.95
2.90
2.92
3.19
3.35
3.52
3.69
3.40
3.43
3.65
1.20
1.78%
3.44%
—
18.02
Div yield (avg)%
21.89
24.14
22.81
20.77
23.37
22.26
19.76
21.91
21.23
23.74
7.58
21.91
22.08
40
13.17
Payout ratio%
16.18
14.23
15.95
15.31
12.55
10.27
8.23
9.57
8.34
6.46
15.75
8.34
11.41
6
3.220
Shares (diluted)M
3.786
4.310
4.312
5.211
5.876
6.971
6.796
7.247
8.123
9.126
3.219
9.20%
10.64%
69
23.07
Buyback yield%
7.53
9.99
10.00
8.39
7.15
7.10
4.89
6.06
7.72
5.31
28.31
6.06
7.34
25
1.266
D/E ratiox
0.593
0.640
0.604
0.607
0.623
0.543
0.554
0.534
0.549
0.496
0.483
0.543
0.574
31
89.46
Enterprise value$M
137.5
151.2
166.3
190.4
214.7
211.4
232.2
243.7
254.4
246.2
321.3
2.78%
5.85%
29
254.5
LT debt$M
283.3
285.5
280.5
242.7
246.1
233.6
245.6
254.0
272.1
280.2
337.9
2.63%
0.55%
22
Revenue
$349.1M
8.80%
1.00×
Cost of revenue
$244.4M
8.80%
1.00×
Operating expenses
$70.65M
8.86%
1.00×
Property and equipment
18.46%