529.4
Revenue$M
295.8
303.0
312.5
333.6
357.4
368.6
384.3
405.4
425.3
452.7
568.0
4.84%
5.04%
30
22.75
Revenue growth%
20.30
18.43
17.78
20.17
22.34
21.13
21.42
19.62
17.83
15.07
3.55
19.62
19.90
83
16.23
Gross margin%
18.12
18.76
20.17
18.88
20.27
22.09
21.58
24.29
22.15
24.70
27.86
22.15
20.92
47
29.00
Operating margin%
18.81
19.05
21.85
19.12
20.23
21.78
20.20
19.34
17.43
15.09
13.64
19.34
19.23
74
14.44
Net margin%
19.12
19.84
20.98
23.24
25.55
26.49
28.27
28.98
26.89
24.98
19.42
26.89
25.26
12
15.63
P/E ratio (avg)x
8.112
8.852
8.194
8.293
7.557
7.761
8.394
8.179
7.819
6.959
9.573
7.819
8.146
22
9.122
EV/EBITx
29.41
32.00
29.56
27.69
26.19
26.85
25.07
25.55
28.50
28.30
17.07
26.85
27.99
55
5.12
FCF yield (avg)%
28.68
30.91
30.41
31.50
29.82
30.43
31.89
34.04
36.80
39.47
27.45
34.04
31.21
64
19.91
FCF margin%
18.38
19.93
17.42
18.64
19.50
17.80
17.79
19.41
19.00
21.37
22.42
19.00
18.82
61
1.051
FCF / Net incomex
1.109
1.081
1.196
1.165
1.153
1.217
1.407
1.519
1.477
1.496
0.173
1.477
1.206
85
5.10
ROIC%
18.82
16.27
16.82
17.43
16.50
13.74
13.10
15.48
16.88
18.81
22.75
15.48
16.66
7
28.72
Return on equity%
26.51
25.99
26.95
28.45
30.95
29.78
32.15
30.98
29.83
31.49
10.75
30.98
29.80
23
4.53
Return on assets%
21.44
20.77
19.47
19.17
22.04
19.15
21.16
19.90
19.36
21.44
21.18
19.90
20.33
17
0.19
EPS$
0.21
0.22
0.25
0.27
0.29
0.28
0.33
0.37
0.39
0.42
0.20
7.33%
7.47%
—
26.97
EPS growth%
20.68
20.55
18.08
17.01
16.66
18.94
18.74
21.31
18.99
21.26
7.14
18.99
18.97
59
0.21
Bookvalue per sh$
0.10
0.09
0.11
0.13
0.13
0.15
0.17
0.19
0.19
0.20
0.18
8.73%
8.90%
—
0.10
FCF per share$
0.23
0.22
0.22
0.21
0.20
0.20
0.23
0.23
0.23
0.22
0.20
1.75%
0.95%
—
0.17
Dividend per sh$
0.23
0.25
0.27
0.31
0.34
0.38
0.44
0.42
0.41
0.42
0.10
4.38%
6.76%
—
8.77
Div yield (avg)%
11.01
10.06
9.69
8.33
7.56
6.77
4.37
3.04
0.40
0.40
3.93
3.04
7.16
33
17.53
Payout ratio%
4.38
2.75
1.65
0.40
2.33
0.91
3.60
3.91
4.86
4.40
7.95
3.91
3.18
38
1.383
Shares (diluted)B
1.239
1.274
1.306
1.405
1.295
1.234
1.410
1.338
1.287
1.480
1.369
2.70%
1.16%
91
14.48
Buyback yield%
25.17
23.67
21.30
21.85
19.15
19.53
18.32
18.57
18.54
20.42
21.97
18.57
19.97
66
1.377
D/E ratiox
0.321
0.281
0.269
0.283
0.298
0.268
0.239
0.258
0.285
0.267
1.738
0.267
0.275
83
581.0
Enterprise value$M
629.5
704.4
706.3
709.6
768.1
821.2
916.5
907.9
876.7
916.8
550.7
3.60%
4.38%
46
77.01
LT debt$M
111.6
120.3
126.4
134.9
121.1
126.0
124.2
136.9
131.0
117.2
496.3
(0.66%)
0.28%
10
Revenue
$452.7M
5.04%
1.00×
Cost of revenue
$316.9M
5.04%
1.00×
Operating expenses
$66.70M
4.94%
0.99×
Property and equipment
21.40%
Spread over hurdle
(3.18%)