439.7
Revenue$M
268.4
282.5
308.0
335.2
354.0
373.3
403.3
440.0
469.7
511.3
477.4
7.63%
7.37%
36
17.41
Revenue growth%
25.50
25.17
23.64
21.65
22.65
24.49
22.58
24.23
25.45
24.34
7.38
24.34
24.28
92
3.32
Gross margin%
30.73
30.02
31.76
30.57
28.13
29.84
31.24
32.95
35.01
34.40
10.69
32.95
30.99
56
15.17
Operating margin%
28.97
27.73
27.28
26.54
27.73
25.53
28.43
29.74
29.09
29.05
2.39
29.05
28.08
56
6.40
Net margin%
24.33
21.85
21.52
18.85
20.05
20.89
22.41
22.43
24.81
27.75
17.39
22.43
22.13
30
7.367
P/E ratio (avg)x
29.60
30.52
30.27
30.25
32.73
32.55
37.50
35.85
40.87
43.53
22.90
37.50
32.64
38
32.37
EV/EBITx
20.55
23.04
26.21
26.65
25.89
26.79
29.17
33.60
34.26
32.66
27.05
32.66
26.72
90
23.18
FCF yield (avg)%
19.31
18.14
19.52
21.41
20.18
19.06
20.05
22.59
23.22
22.46
2.67
22.46
20.11
76
16.11
FCF margin%
26.52
24.70
23.35
20.57
22.48
21.02
19.06
17.54
20.03
19.13
8.86
19.13
20.80
27
0.449
FCF / Net incomex
0.963
1.059
1.161
1.221
1.210
1.257
1.387
1.327
1.288
1.523
1.102
1.327
1.239
5
25.40
ROIC%
3.46
0.48
2.32
0.40
2.68
2.22
0.40
2.14
0.62
2.94
18.08
2.14
2.18
37
8.35
Return on equity%
16.43
13.70
11.35
12.78
12.23
9.33
9.33
10.40
10.28
12.80
29.22
10.28
11.79
39
13.63
Return on assets%
27.48
29.54
26.96
27.94
30.90
29.73
29.95
27.97
27.22
26.71
7.48
27.97
27.96
86
0.28
EPS$
0.64
0.69
0.81
0.79
0.78
0.93
1.01
1.16
1.12
1.33
0.29
11.12%
9.31%
—
8.68
EPS growth%
9.46
10.31
12.73
12.68
15.44
17.14
14.22
16.98
18.73
19.25
17.32
17.14
14.83
19
0.07
Bookvalue per sh$
0.15
0.13
0.11
0.12
0.11
0.10
0.09
0.09
0.10
0.09
0.34
(2.83%)
(5.22%)
—
0.10
FCF per share$
0.16
0.15
0.15
0.15
0.13
0.13
0.12
0.13
0.11
0.11
0.26
(4.14%)
(5.17%)
—
0.26
Dividend per sh$
0.17
0.19
0.19
0.19
0.17
0.15
0.14
0.14
0.15
0.16
0.22
(1.33%)
(1.35%)
—
20.89
Div yield (avg)%
32.22
29.60
29.96
32.69
31.06
30.97
29.41
27.79
30.70
28.65
16.12
29.41
30.33
16
20.90
Payout ratio%
7.05
9.39
8.82
7.06
5.57
2.99
2.19
3.99
3.69
1.69
5.02
2.99
4.78
88
0.622
Shares (diluted)B
0.982
1.009
1.061
1.009
1.120
1.091
1.248
1.237
1.252
1.367
0.625
4.06%
4.77%
40
20.90
Buyback yield%
25.47
22.61
25.19
22.57
24.49
24.46
24.71
25.85
25.74
24.53
20.68
24.71
24.62
88
0.320
D/E ratiox
1.046
0.984
1.026
1.045
1.064
1.159
1.184
1.227
1.229
1.199
1.245
1.199
1.111
54
377.0
Enterprise value$M
348.0
315.9
316.8
337.5
344.5
341.7
312.9
330.0
307.1
344.0
285.6
(0.03%)
0.49%
93
108.1
LT debt$M
227.5
208.7
207.1
180.7
160.7
138.5
127.2
138.7
151.6
155.6
277.0
(0.63%)
(3.73%)
74
Revenue
$511.3M
7.37%
1.00×
Cost of revenue
$338.7M
7.50%
1.01×
Operating expenses
$106.2M
7.11%
0.98×
Property and equipment
18.12%
Goodwill & intangibles
15.08%