156.9
Revenue$M
474.0
480.1
489.1
510.2
508.2
527.7
542.1
554.4
570.9
589.8
175.4
3.02%
2.33%
46
24.10
Revenue growth%
25.23
23.11
22.36
22.37
21.70
21.32
21.15
21.33
19.40
17.89
20.44
21.15
21.52
30
19.35
Gross margin%
5.88
5.08
2.53
0.51
3.34
2.69
2.45
1.01
3.20
1.19
9.97
2.45
2.61
40
8.61
Operating margin%
27.42
26.37
23.74
25.79
25.89
23.72
20.72
23.24
23.46
24.27
2.98
23.46
24.01
23
17.72
Net margin%
24.77
24.27
23.52
24.18
22.72
20.46
18.19
16.37
16.94
17.17
10.05
17.17
21.59
26
6.606
P/E ratio (avg)x
14.27
13.26
12.42
11.82
10.75
9.577
8.935
8.023
8.147
8.295
11.04
8.295
10.16
27
8.660
EV/EBITx
38.38
39.85
39.60
40.51
45.71
45.68
49.05
56.41
61.04
68.61
18.29
56.41
45.69
19
22.21
FCF yield (avg)%
20.73
18.18
18.06
16.76
19.65
19.19
20.21
19.28
18.04
20.41
2.84
19.28
19.23
77
15.87
FCF margin%
20.48
19.96
16.99
17.08
15.38
17.47
18.45
19.94
18.87
16.40
6.45
18.45
17.96
7
1.446
FCF / Net incomex
1.020
0.986
0.888
0.998
1.018
0.983
1.084
1.161
1.169
1.074
1.647
1.084
1.019
59
5.47
ROIC%
0.40
0.40
0.40
0.40
0.40
2.98
1.54
0.59
2.11
0.68
6.41
1.54
0.49
89
2.89
Return on equity%
22.04
19.07
17.85
18.26
18.66
16.34
17.99
17.47
19.88
18.80
29.33
17.99
18.46
59
24.13
Return on assets%
24.61
21.83
20.25
19.15
17.26
18.68
20.55
22.54
24.05
26.10
14.99
22.54
21.19
21
0.91
EPS$
0.51
0.51
0.61
0.73
0.83
0.90
0.93
0.93
0.89
0.99
0.96
3.68%
8.15%
—
6.44
EPS growth%
20.12
20.27
17.44
16.52
16.67
16.01
16.39
17.96
19.52
20.53
12.08
17.96
17.70
90
0.69
Bookvalue per sh$
1.11
1.15
1.06
0.98
0.93
0.86
0.81
0.87
0.90
0.91
0.62
(0.44%)
(2.90%)
—
1.49
FCF per share$
1.50
1.64
1.58
1.47
1.38
1.51
1.67
1.81
2.01
2.09
1.00
8.74%
2.69%
—
1.07
Dividend per sh$
1.64
1.86
1.97
2.18
2.14
2.17
2.24
2.42
2.57
2.90
1.70
6.25%
7.60%
—
17.47
Div yield (avg)%
21.22
23.17
22.04
24.25
25.36
24.47
26.58
29.19
28.32
29.22
4.71
28.32
24.92
22
9.01
Payout ratio%
0.40
0.77
1.86
0.60
0.40
2.74
4.50
2.70
5.38
8.33
17.71
4.50
2.28
39
70.15
Shares (diluted)M
108.3
119.9
118.9
112.7
121.6
121.2
116.7
127.1
137.3
144.4
68.07
3.50%
4.47%
78
12.73
Buyback yield%
19.04
20.51
20.71
22.79
21.35
19.30
18.24
20.32
21.45
20.99
17.27
20.32
20.61
74
0.177
D/E ratiox
1.311
1.512
1.820
2.113
2.390
2.790
2.933
3.347
3.520
4.206
0.312
3.347
2.590
55
449.8
Enterprise value$M
234.6
271.4
324.1
318.8
370.8
388.7
452.9
486.1
532.1
608.5
390.3
10.42%
10.88%
56
300.5
LT debt$M
151.1
137.2
136.0
136.4
144.7
159.6
140.9
131.3
132.9
138.8
213.2
(0.83%)
(1.54%)
17
Revenue
$589.8M
2.33%
1.00×
Cost of revenue
$338.7M
2.35%
1.00×
Operating expenses
$146.6M
2.06%
0.97×
Goodwill & intangibles
19.95%
Property and equipment
18.98%
Spread over hurdle
57.21%