795.9
Revenue$M
477.6
504.1
541.2
562.9
591.9
626.3
662.4
682.6
713.7
768.2
829.6
5.35%
5.36%
69
3.35
Revenue growth%
25.01
24.43
26.99
25.43
24.61
23.10
20.60
18.47
19.38
19.58
7.31
19.58
23.77
48
5.63
Gross margin%
15.17
13.07
12.48
11.44
13.97
13.14
14.85
15.61
17.03
14.61
7.81
14.85
14.29
46
28.21
Operating margin%
24.57
24.47
24.07
23.71
23.84
24.91
24.76
25.40
24.46
22.72
15.37
24.76
24.47
49
3.84
Net margin%
27.35
25.13
23.35
23.09
21.82
19.99
17.40
19.13
16.67
18.05
15.49
18.05
20.91
43
12.50
P/E ratio (avg)x
31.44
29.01
30.95
33.77
36.95
38.41
41.21
40.68
39.60
39.37
32.35
39.60
37.68
22
29.91
EV/EBITx
12.69
15.10
14.92
16.69
18.06
19.32
22.33
25.05
26.66
27.87
17.80
25.05
18.69
88
22.67
FCF yield (avg)%
22.38
22.43
24.81
25.16
24.52
22.82
22.19
23.81
24.06
25.80
3.42
23.81
23.93
83
5.50
FCF margin%
5.22
3.09
2.07
2.98
5.32
5.16
4.66
2.26
0.40
0.40
9.02
2.26
3.03
91
1.271
FCF / Net incomex
1.309
1.246
1.306
1.439
1.601
1.769
1.807
1.699
1.550
1.654
0.163
1.699
1.575
36
6.92
ROIC%
14.97
16.26
19.19
19.13
20.40
20.14
19.04
19.06
20.16
18.92
21.58
19.06
19.09
53
13.90
Return on equity%
21.45
20.73
23.16
24.62
25.06
24.26
26.91
28.24
29.18
27.95
16.47
27.95
24.84
16
18.20
Return on assets%
16.18
17.03
14.33
11.42
11.31
9.32
8.80
9.14
10.66
9.71
5.48
9.32
10.98
18
0.37
EPS$
0.15
0.16
0.17
0.17
0.19
0.19
0.18
0.20
0.21
0.18
0.40
(0.40%)
2.72%
—
3.78
EPS growth%
17.77
15.80
18.30
17.36
17.18
17.31
18.47
16.06
13.42
14.52
6.32
16.06
17.24
50
0.19
Bookvalue per sh$
0.57
0.63
0.61
0.60
0.57
0.56
0.59
0.61
0.69
0.73
0.17
5.19%
1.99%
—
0.50
FCF per share$
0.26
0.25
0.22
0.20
0.20
0.18
0.17
0.17
0.15
0.14
0.18
(8.00%)
(5.62%)
—
0.23
Dividend per sh$
0.16
0.15
0.14
0.13
0.11
0.11
0.11
0.11
0.12
0.12
0.51
0.88%
(3.78%)
—
20.75
Div yield (avg)%
3.63
4.29
1.66
1.71
0.40
0.44
0.40
0.40
0.40
1.53
14.79
0.40
0.99
77
5.82
Payout ratio%
14.35
12.73
9.91
11.65
12.34
14.92
17.81
17.40
18.73
21.46
8.57
17.81
14.63
29
1.464
Shares (diluted)B
1.083
0.941
0.937
0.984
0.953
0.971
1.061
1.057
0.990
0.936
1.458
(0.37%)
(1.84%)
60
4.31
Buyback yield%
5.68
5.83
6.40
8.47
10.42
8.19
11.06
12.88
10.62
11.94
27.84
11.06
9.44
72
1.046
D/E ratiox
1.515
1.365
1.279
1.316
1.268
1.250
1.221
1.208
1.144
1.145
1.452
1.208
1.259
10
515.5
Enterprise value$M
193.2
176.0
196.7
199.4
185.3
199.4
200.8
189.4
175.2
177.5
104.0
(0.86%)
(1.38%)
36
526.3
LT debt$M
103.5
92.65
99.88
91.90
79.95
82.27
80.33
78.41
83.44
90.55
588.9
2.52%
(1.95%)
70
Revenue
$768.2M
5.36%
1.00×
Cost of revenue
$427.0M
5.21%
0.99×
Operating expenses
$124.8M
5.52%
1.01×
Property and equipment
17.42%
Spread over hurdle
19.66%