404.9
Revenue$M
278.7
299.4
318.7
339.4
365.3
402.7
431.8
465.8
505.1
538.8
435.3
8.09%
7.42%
69
18.63
Revenue growth%
20.94
17.95
19.59
19.24
20.69
23.54
25.97
26.18
28.09
27.84
9.17
26.18
22.24
10
21.87
Gross margin%
10.89
8.61
8.53
6.63
4.72
6.41
6.41
4.44
5.81
5.49
3.48
5.81
6.41
74
2.85
Operating margin%
6.25
9.14
8.00
9.31
9.34
7.51
10.43
7.69
6.64
5.84
16.82
7.51
7.84
44
19.75
Net margin%
25.87
24.71
27.45
30.17
30.32
31.13
33.15
35.30
36.82
37.46
17.59
35.30
30.73
81
15.90
P/E ratio (avg)x
19.03
20.05
21.44
25.29
26.10
25.91
25.69
29.65
29.59
35.09
13.48
29.59
25.80
33
27.02
EV/EBITx
23.97
26.53
29.35
28.05
28.12
31.64
37.25
40.19
44.51
44.28
18.55
40.19
30.50
42
6.84
FCF yield (avg)%
8.17
7.37
7.99
8.27
8.30
9.32
10.71
12.22
10.67
9.23
11.16
10.67
8.76
81
21.23
FCF margin%
19.59
17.62
18.95
17.72
16.03
14.80
12.31
12.55
11.33
13.59
24.38
12.55
15.42
25
1.399
FCF / Net incomex
0.341
0.333
0.375
0.342
0.324
0.350
0.382
0.353
0.365
0.418
0.357
0.365
0.352
64
20.20
ROIC%
21.18
21.87
20.03
20.96
21.84
23.97
24.73
22.83
22.43
23.87
5.02
23.87
22.15
79
2.07
Return on equity%
37.60
38.52
40.20
42.12
40.47
42.34
43.84
45.19
42.55
45.27
24.46
43.84
42.23
16
18.96
Return on assets%
17.99
17.88
18.77
18.26
20.75
22.71
25.67
27.71
26.66
27.71
25.70
26.66
21.73
85
0.22
EPS$
0.32
0.32
0.36
0.35
0.34
0.36
0.34
0.35
0.35
0.39
0.23
2.89%
2.70%
—
6.12
EPS growth%
14.99
14.47
14.39
14.11
13.60
15.10
15.16
17.81
15.26
12.97
20.39
15.16
14.73
73
0.16
Bookvalue per sh$
0.29
0.32
0.33
0.36
0.32
0.32
0.32
0.33
0.31
0.34
0.25
1.36%
0.20%
—
0.17
FCF per share$
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.18
(3.65%)
(3.93%)
—
0.06
Dividend per sh$
0.09
0.09
0.10
0.09
0.10
0.11
0.13
0.14
0.14
0.14
0.24
6.69%
4.96%
—
10.21
Div yield (avg)%
0.40
1.73
4.02
4.36
2.64
0.83
3.38
3.54
4.74
5.11
2.59
3.54
3.46
45
19.81
Payout ratio%
24.74
24.93
23.06
24.31
25.13
27.54
26.93
28.22
28.77
29.18
15.25
28.22
26.03
46
829.1
Shares (diluted)M
779.7
821.7
825.1
846.1
919.0
943.5
904.6
854.2
757.2
652.9
844.8
(6.61%)
(2.72%)
16
16.20
Buyback yield%
5.27
4.13
4.88
3.24
6.21
4.78
4.24
1.32
0.40
0.40
10.51
1.32
4.18
27
1.755
D/E ratiox
1.263
1.263
1.171
1.152
1.295
1.248
1.373
1.417
1.522
1.519
1.315
1.417
1.279
13
98.47
Enterprise value$M
494.0
485.6
530.0
559.7
615.3
597.6
542.1
536.6
577.6
600.3
241.0
(0.49%)
2.03%
52
500.7
LT debt$M
564.7
614.1
595.8
676.0
768.6
900.7
879.2
905.0
962.5
959.8
375.3
4.54%
6.80%
81
Revenue
$538.8M
7.42%
1.00×
Cost of revenue
$335.3M
7.68%
1.02×
Operating expenses
$124.9M
7.38%
1.00×
Property and equipment
15.14%
Spread over hurdle
18.50%