241.9
Revenue$M
280.1
299.4
316.5
342.5
367.7
396.0
423.7
464.8
505.2
537.4
265.1
7.88%
7.58%
69
7.39
Revenue growth%
14.69
16.14
16.51
16.74
15.15
13.53
16.18
17.67
20.42
18.40
20.81
17.67
16.35
14
23.30
Gross margin%
21.78
22.69
25.22
25.38
28.11
28.65
28.68
29.00
26.50
23.68
20.87
28.65
25.94
78
6.56
Operating margin%
36.86
37.24
39.65
40.08
38.84
41.48
41.74
42.41
44.83
46.16
7.31
42.41
40.78
57
6.25
Net margin%
10.14
11.49
10.58
9.12
9.68
9.99
7.33
4.81
6.41
3.42
24.25
6.41
9.40
90
18.35
P/E ratio (avg)x
54.61
62.88
64.10
63.22
69.48
71.10
84.95
97.94
108.1
109.9
30.19
97.94
70.29
64
35.80
EV/EBITx
14.84
15.13
14.85
15.93
16.44
15.54
14.31
16.10
16.18
17.15
23.63
16.10
15.73
30
29.97
FCF yield (avg)%
15.13
12.23
10.81
10.61
10.74
11.75
9.30
6.81
9.62
6.90
16.82
9.30
10.67
62
13.78
FCF margin%
3.77
6.23
7.93
8.04
8.19
7.09
6.18
8.76
8.91
9.52
18.85
8.76
7.99
27
1.331
FCF / Net incomex
0.192
0.171
0.159
0.162
0.177
0.180
0.175
0.158
0.144
0.133
0.170
0.158
0.166
26
13.08
ROIC%
4.59
5.06
7.93
7.09
8.79
7.82
5.34
5.22
3.72
4.47
28.14
5.22
5.28
55
10.92
Return on equity%
28.21
25.79
27.47
26.05
27.39
29.01
27.35
28.70
26.63
24.77
13.55
27.35
27.37
78
27.37
Return on assets%
27.27
29.91
31.71
33.88
31.47
31.50
31.43
30.61
28.34
27.96
19.11
30.61
31.02
31
0.19
EPS$
0.06
0.06
0.06
0.05
0.04
0.05
0.04
0.04
0.04
0.04
0.20
(2.81%)
(4.82%)
—
11.50
EPS growth%
12.34
11.34
13.21
11.65
9.44
7.27
4.31
6.25
5.20
4.34
25.88
5.20
8.36
22
0.14
Bookvalue per sh$
0.08
0.09
0.10
0.12
0.11
0.12
0.14
0.15
0.16
0.16
0.18
7.04%
7.04%
—
0.06
FCF per share$
0.39
0.45
0.49
0.48
0.47
0.49
0.47
0.54
0.56
0.61
0.30
5.15%
5.36%
—
0.35
Dividend per sh$
0.19
0.22
0.25
0.30
0.31
0.31
0.33
0.35
0.41
0.41
0.29
5.58%
9.13%
—
17.42
Div yield (avg)%
19.76
19.35
21.85
19.48
22.01
24.30
26.84
27.62
26.80
25.64
11.53
26.80
23.15
22
7.69
Payout ratio%
25.63
24.71
24.16
26.85
26.47
27.60
27.26
28.96
28.50
30.17
4.50
28.50
27.06
81
387.3
Shares (diluted)M
485.9
457.0
476.7
420.9
429.8
430.6
407.7
452.5
418.1
390.6
375.7
(1.89%)
(1.33%)
80
15.04
Buyback yield%
27.67
25.53
28.53
29.54
30.83
28.94
29.57
27.64
24.83
22.59
4.25
27.64
28.10
7
0.165
D/E ratiox
1.986
2.303
2.603
2.720
2.933
2.907
3.496
3.942
4.202
4.624
0.922
3.942
2.920
95
291.3
Enterprise value$M
348.5
363.7
370.4
329.5
330.6
346.5
344.4
322.1
328.3
344.8
57.77
0.85%
0.10%
24
272.6
LT debt$M
414.8
389.6
403.9
413.2
427.0
438.2
475.8
494.2
465.9
485.4
321.2
2.60%
1.13%
16
Revenue
$537.4M
7.58%
1.00×
Cost of revenue
$307.3M
7.58%
1.00×
Operating expenses
$117.8M
7.40%
0.98×
Property and equipment
19.58%
Cash and investments
15.55%
Spread over hurdle
10.14%