52.64
Revenue$M
267.8
273.4
288.8
301.2
315.1
329.9
341.0
350.5
369.7
378.2
58.35
3.71%
3.75%
12
24.77
Revenue growth%
14.08
11.20
10.40
8.34
9.00
9.84
9.58
12.41
10.60
12.69
17.20
10.60
10.50
30
29.69
Gross margin%
4.33
4.66
3.64
5.67
5.03
6.30
4.84
2.82
5.33
3.69
22.92
4.84
4.75
25
24.66
Operating margin%
7.19
6.49
6.57
4.91
3.59
5.34
5.75
4.68
3.30
1.48
3.25
4.68
5.12
42
15.96
Net margin%
30.24
30.92
30.73
32.41
30.93
28.35
26.66
23.72
22.32
21.38
27.18
23.72
29.29
30
33.86
P/E ratio (avg)x
36.35
42.29
46.78
47.08
44.56
43.99
46.42
44.16
45.34
52.05
12.32
45.34
44.95
34
15.95
EV/EBITx
10.06
9.663
9.134
9.126
8.953
8.310
8.775
8.731
8.869
8.798
35.49
8.775
8.911
45
23.05
FCF yield (avg)%
31.30
31.32
34.23
31.80
34.03
36.88
38.19
38.44
40.75
42.13
12.47
38.44
35.56
58
20.89
FCF margin%
3.19
2.84
2.42
1.61
3.52
2.37
5.01
7.41
5.24
5.77
5.44
5.24
3.35
71
1.372
FCF / Net incomex
1.169
1.329
1.286
1.447
1.436
1.675
1.718
2.060
2.456
2.576
1.658
2.060
1.561
94
7.42
ROIC%
24.85
26.80
27.54
28.95
29.98
30.68
30.89
30.67
30.19
29.10
24.90
30.67
29.54
48
28.34
Return on equity%
11.99
9.51
11.32
13.23
13.73
16.06
13.18
11.53
9.30
7.68
13.24
11.53
11.76
66
9.20
Return on assets%
2.62
5.09
7.14
4.50
4.45
4.13
4.24
6.50
6.97
5.85
3.71
5.85
4.80
63
1.69
EPS$
5.70
5.03
5.38
4.81
4.88
5.20
5.21
5.11
5.14
4.84
1.88
(0.17%)
(1.47%)
—
6.40
EPS growth%
5.88
6.74
4.78
1.91
1.44
0.67
0.40
0.40
2.35
3.04
21.83
0.67
2.13
53
2.15
Bookvalue per sh$
2.44
2.34
2.42
2.34
2.50
2.65
2.59
2.55
2.41
2.29
4.77
(1.77%)
(0.82%)
—
1.56
FCF per share$
7.38
8.41
9.81
11.04
12.32
12.72
13.19
13.96
15.01
16.01
2.22
5.38%
7.94%
—
7.52
Dividend per sh$
6.18
6.01
6.86
7.34
7.08
8.11
9.10
8.97
8.60
8.91
4.80
4.72%
3.67%
—
25.95
Div yield (avg)%
5.36
5.61
3.90
2.56
0.40
0.40
2.39
3.20
3.51
3.31
14.92
3.20
3.26
21
16.79
Payout ratio%
7.06
6.75
4.20
4.35
4.03
3.49
3.57
5.11
2.28
3.43
3.37
3.49
4.12
12
10.20
Shares (diluted)M
11.05
12.60
12.41
13.68
15.26
15.81
17.31
18.07
19.21
22.34
10.21
7.92%
8.53%
70
25.90
Buyback yield%
7.58
5.13
2.14
0.40
0.40
0.40
2.46
2.91
1.88
1.40
7.86
1.88
2.01
31
0.247
D/E ratiox
0.999
1.004
1.063
1.273
1.350
1.526
1.786
1.850
2.227
2.279
0.205
1.850
1.438
23
349.7
Enterprise value$M
323.6
327.1
308.3
297.3
272.5
284.4
267.2
261.4
293.2
275.3
186.1
0.20%
(1.53%)
55
148.0
LT debt$M
352.6
350.3
356.9
369.3
361.8
404.6
473.2
527.5
530.3
602.1
269.1
10.72%
6.58%
17
Revenue
$378.2M
3.75%
1.00×
Cost of revenue
$256.0M
3.78%
1.00×
Operating expenses
$89.24M
3.61%
0.99×
Property and equipment
16.97%