448.4
Revenue$M
275.7
280.7
293.8
299.1
305.7
320.1
330.6
341.0
357.7
369.3
460.3
3.85%
3.45%
50
23.47
Revenue growth%
9.77
8.35
6.85
5.08
4.94
2.78
2.55
4.91
3.84
6.19
24.87
3.84
5.01
56
13.17
Gross margin%
3.06
3.47
4.24
6.38
4.85
4.40
1.69
1.92
0.82
3.56
18.12
1.92
3.52
9
4.12
Operating margin%
9.73
9.50
7.56
9.77
8.98
8.29
7.91
7.83
9.67
11.29
3.28
8.29
9.24
60
19.41
Net margin%
22.76
21.95
22.57
24.75
26.91
23.99
21.07
19.67
17.79
20.23
24.76
20.23
22.26
20
31.22
P/E ratio (avg)x
11.80
13.89
16.39
19.49
22.81
26.72
30.56
32.27
35.66
36.36
31.08
32.27
24.77
10
26.20
EV/EBITx
34.37
35.90
36.48
35.23
37.32
39.46
37.13
41.82
38.43
36.49
31.94
38.43
36.81
53
25.53
FCF yield (avg)%
29.42
28.45
28.12
29.64
27.11
26.17
26.24
24.06
22.79
21.09
22.92
24.06
26.67
44
5.81
FCF margin%
3.99
6.41
6.58
4.98
4.30
3.42
6.23
8.71
7.17
5.24
7.79
6.23
5.73
70
1.443
FCF / Net incomex
1.381
1.332
1.296
1.211
1.234
1.276
1.363
1.348
1.376
1.279
1.615
1.348
1.314
79
12.68
ROIC%
6.77
3.78
5.05
5.83
8.54
6.22
7.70
9.35
10.10
13.01
9.67
9.35
7.24
63
28.68
Return on equity%
9.74
11.39
13.32
14.18
12.01
14.33
14.59
13.00
11.49
10.58
13.21
13.00
12.51
51
13.01
Return on assets%
1.59
3.66
2.12
0.40
0.40
1.72
1.80
0.40
0.40
2.20
17.75
1.72
1.65
95
7.57
EPS$
6.17
7.32
7.45
8.15
9.08
8.95
8.87
10.20
10.53
12.14
8.10
5.99%
6.86%
—
18.71
EPS growth%
14.55
13.78
14.15
16.01
16.57
18.34
21.07
21.73
19.31
17.21
6.93
19.31
16.89
84
9.62
Bookvalue per sh$
11.23
12.32
14.23
15.88
15.24
16.29
17.35
19.51
22.41
24.59
4.72
10.04%
8.72%
—
6.73
FCF per share$
9.97
10.13
11.10
11.82
11.34
11.29
12.79
13.63
14.86
15.48
2.01
6.43%
3.93%
—
10.25
Dividend per sh$
11.23
11.94
10.92
11.58
11.08
10.56
11.41
10.82
11.51
12.72
3.92
2.81%
1.56%
—
6.11
Div yield (avg)%
10.09
8.06
6.87
6.43
7.38
6.64
4.16
1.62
4.20
2.72
2.43
4.16
6.54
64
11.21
Payout ratio%
21.78
24.60
25.97
28.10
27.02
25.72
25.58
22.83
20.78
18.15
21.99
22.83
25.09
81
6.052
Shares (diluted)M
6.372
6.147
6.651
7.099
6.215
6.256
6.430
6.382
5.473
5.876
6.120
(1.12%)
(0.14%)
64
29.75
Buyback yield%
5.56
7.94
6.94
6.31
7.47
7.87
10.74
11.48
12.38
11.63
19.30
11.48
7.91
26
1.073
D/E ratiox
1.731
1.886
2.172
2.192
2.384
2.586
2.632
3.012
2.847
3.201
1.264
2.847
2.485
13
283.8
Enterprise value$M
270.5
302.8
296.1
339.1
379.8
381.5
432.5
518.0
525.3
599.9
89.09
9.57%
8.29%
33
434.6
LT debt$M
36.95
36.46
35.80
42.45
49.92
54.69
66.22
77.21
78.24
81.48
32.76
10.30%
9.05%
28
Revenue
$369.3M
3.45%
1.00×
Cost of revenue
$223.6M
3.49%
1.00×
Operating expenses
$54.49M
3.31%
0.99×
Cash and investments
19.11%
Property and equipment
16.66%
Return on capital
106.73%