530.3
Revenue$M
318.5
345.0
382.1
423.7
469.3
499.7
546.0
579.5
636.8
686.7
549.9
7.91%
8.99%
45
27.06
Revenue growth%
22.48
20.29
22.69
19.77
18.62
19.67
21.84
24.83
23.09
23.45
18.20
23.09
22.16
38
22.74
Gross margin%
6.04
7.37
8.54
7.99
5.76
6.56
7.04
5.06
2.73
0.82
6.29
5.06
6.30
33
20.20
Operating margin%
8.26
9.28
8.15
8.80
7.74
5.75
6.86
7.58
7.23
9.50
13.45
7.23
7.94
5
21.90
Net margin%
11.27
11.66
13.15
10.54
10.01
10.12
7.55
8.14
8.90
10.04
20.36
8.90
10.08
70
31.08
P/E ratio (avg)x
30.65
27.34
26.67
23.86
21.57
19.22
18.79
17.68
15.65
15.16
16.62
17.68
20.40
79
33.23
EV/EBITx
18.87
16.06
14.27
14.12
12.13
12.24
10.87
10.56
9.870
10.04
28.86
10.56
12.18
17
19.90
FCF yield (avg)%
11.95
10.27
12.77
13.57
14.19
16.37
17.82
17.80
15.10
14.25
15.59
16.37
14.22
74
18.77
FCF margin%
22.77
22.86
21.66
21.88
19.63
22.60
24.47
22.71
22.34
20.91
23.04
22.60
22.47
37
1.079
FCF / Net incomex
2.566
3.027
2.938
3.516
4.000
4.434
5.067
5.060
5.799
6.479
0.275
5.067
4.217
81
23.29
ROIC%
29.76
32.63
33.96
35.22
33.09
32.39
32.78
34.46
34.20
33.47
28.57
33.47
33.28
55
20.82
Return on equity%
21.43
19.61
19.99
21.18
23.26
24.07
24.00
23.71
24.07
21.98
29.02
24.00
22.62
59
22.72
Return on assets%
17.26
19.22
21.16
21.82
20.17
19.57
21.55
22.77
23.56
21.87
23.46
21.87
21.36
57
0.04
EPS$
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.03
0.04
0.04
0.04
4.10%
4.58%
—
15.93
EPS growth%
10.75
10.46
10.66
9.22
11.86
9.12
8.10
10.16
11.58
13.39
27.65
10.16
10.56
44
0.14
Bookvalue per sh$
0.09
0.10
0.10
0.09
0.09
0.10
0.11
0.12
0.13
0.15
0.15
10.52%
5.20%
—
0.03
FCF per share$
0.15
0.17
0.17
0.18
0.17
0.17
0.17
0.18
0.17
0.19
0.03
1.54%
3.41%
—
0.07
Dividend per sh$
0.13
0.13
0.13
0.14
0.14
0.15
0.16
0.17
0.19
0.20
0.08
7.59%
4.68%
—
16.89
Div yield (avg)%
2.43
4.43
2.07
1.82
1.91
0.40
0.40
2.58
0.40
0.40
9.07
0.40
1.87
34
10.09
Payout ratio%
27.43
28.68
26.73
26.52
28.29
25.55
24.35
21.46
23.18
25.31
7.05
24.35
26.04
62
3.899
Shares (diluted)B
4.497
4.943
5.539
6.049
6.661
6.654
6.425
6.511
6.792
7.224
3.795
1.64%
4.48%
74
29.90
Buyback yield%
8.30
5.62
8.30
9.41
7.32
5.04
5.40
7.32
9.74
7.27
21.80
7.27
7.32
70
1.721
D/E ratiox
0.896
0.823
0.818
0.782
0.747
0.699
0.709
0.779
0.786
0.851
0.935
0.779
0.784
39
0.884
Enterprise value$B
1.462
1.578
1.784
2.035
2.167
2.234
2.371
2.766
3.203
3.795
0.278
11.86%
10.13%
88
267.3
LT debt$M
137.7
160.3
155.8
159.8
178.7
204.3
209.6
237.6
253.3
264.0
814.2
8.12%
6.99%
25
Revenue
$686.7M
8.99%
1.00×
Cost of revenue
$408.7M
8.87%
0.99×
Operating expenses
$76.28M
9.61%
1.06×
Property and equipment
15.16%