432.8
Revenue$M
385.4
395.6
408.0
430.8
451.9
463.3
480.5
487.8
506.9
527.1
455.8
3.13%
3.55%
22
15.47
Revenue growth%
6.38
8.65
5.88
3.36
5.69
5.51
4.10
4.75
2.90
2.01
21.79
4.10
5.13
31
23.64
Gross margin%
28.69
25.98
26.07
25.07
24.53
23.03
24.05
26.30
26.12
23.17
11.77
24.05
25.53
74
5.62
Operating margin%
26.86
29.25
30.02
27.38
29.10
30.58
32.05
34.41
32.50
31.02
2.84
32.05
30.30
87
17.76
Net margin%
25.27
22.68
23.59
25.37
22.42
23.54
24.72
24.13
26.07
23.39
6.40
24.13
23.86
53
19.16
P/E ratio (avg)x
32.09
35.93
34.53
40.98
43.95
47.96
54.58
60.74
71.93
81.17
15.71
60.74
45.96
33
27.49
EV/EBITx
18.20
18.16
20.50
19.15
21.03
23.82
26.62
29.30
27.39
31.20
18.50
27.39
22.43
93
6.16
FCF yield (avg)%
5.56
4.69
3.46
5.32
4.49
7.02
8.50
9.48
11.21
11.77
24.14
9.48
6.29
17
24.10
FCF margin%
10.39
10.24
10.56
7.62
7.85
5.92
7.27
9.45
9.36
12.36
26.01
9.36
9.41
41
1.668
FCF / Net incomex
1.700
1.754
2.004
2.357
2.846
2.915
3.365
3.555
3.828
3.797
0.887
3.555
2.880
12
25.00
ROIC%
32.20
33.55
32.42
29.62
27.69
27.85
28.74
27.85
30.34
31.28
27.11
28.74
29.98
34
4.51
Return on equity%
12.35
14.93
12.08
13.52
15.42
16.27
16.96
16.63
15.66
17.69
11.51
16.63
15.54
14
5.28
Return on assets%
18.29
17.35
15.35
13.04
14.51
12.92
11.90
10.39
11.18
8.18
16.49
11.18
12.98
24
0.18
EPS$
0.20
0.18
0.16
0.15
0.15
0.14
0.14
0.13
0.14
0.16
0.19
0.44%
(1.97%)
—
22.16
EPS growth%
21.65
22.12
20.88
23.14
25.53
24.16
25.38
23.35
21.38
22.41
17.51
23.35
22.78
43
0.09
Bookvalue per sh$
0.12
0.11
0.11
0.12
0.12
0.12
0.12
0.13
0.13
0.12
0.15
(0.61%)
1.18%
—
0.09
FCF per share$
0.22
0.26
0.27
0.30
0.34
0.34
0.36
0.35
0.32
0.33
0.17
(0.71%)
3.61%
—
0.20
Dividend per sh$
0.25
0.28
0.27
0.26
0.27
0.27
0.28
0.28
0.31
0.30
0.08
2.11%
2.46%
—
24.16
Div yield (avg)%
21.33
20.72
18.55
18.00
17.83
20.21
21.21
19.42
19.21
17.79
9.47
19.42
19.32
14
13.17
Payout ratio%
14.09
14.94
15.47
16.27
13.34
15.24
13.58
13.59
12.37
14.77
27.33
13.59
14.43
66
0.573
Shares (diluted)B
0.823
0.820
0.910
1.020
1.193
1.182
1.260
1.495
1.709
1.923
0.573
10.02%
10.69%
58
12.95
Buyback yield%
15.33
16.62
14.52
17.19
17.30
16.43
18.22
16.41
16.33
15.72
8.97
16.41
16.42
23
1.126
D/E ratiox
0.953
0.962
0.962
1.000
1.105
1.054
1.164
1.085
1.141
1.025
0.795
1.085
1.039
58
273.4
Enterprise value$M
197.8
221.2
247.6
256.9
243.1
275.7
290.4
326.6
336.9
345.9
398.1
7.30%
5.36%
83
374.0
LT debt$M
437.6
479.0
524.0
597.8
567.4
535.4
596.5
599.9
595.9
618.8
310.4
1.75%
5.13%
30
Revenue
$527.1M
3.55%
1.00×
Cost of revenue
$359.2M
3.78%
1.02×
Operating expenses
$110.1M
2.79%
0.93×
Property and equipment
15.08%
Goodwill & intangibles
14.77%