366.0
Revenue$M
429.6
421.6
427.1
426.3
426.8
430.8
426.1
432.1
440.4
435.4
401.2
0.40%
0.08%
46
11.58
Revenue growth%
23.79
24.61
22.78
21.24
20.05
21.09
21.87
19.69
21.42
18.92
5.67
21.09
21.33
5
19.37
Gross margin%
20.66
20.98
22.06
20.03
19.62
17.45
15.56
12.80
12.46
12.63
7.50
12.80
18.54
11
14.92
Operating margin%
19.63
17.23
14.64
16.70
18.61
19.78
21.16
18.35
20.19
20.73
12.41
20.19
19.12
90
4.09
Net margin%
24.17
24.63
26.37
24.12
21.73
24.69
26.57
26.80
29.71
26.87
6.78
26.80
25.53
17
20.65
P/E ratio (avg)x
9.003
9.827
10.35
11.20
11.07
11.59
11.47
10.78
12.01
12.61
30.45
11.59
11.13
80
32.18
EV/EBITx
22.09
24.38
25.73
24.98
23.23
25.94
28.88
26.13
26.64
26.85
31.06
26.64
25.83
53
18.67
FCF yield (avg)%
15.74
12.95
11.77
11.13
11.20
13.84
11.65
12.85
10.35
8.41
7.51
11.65
11.71
44
18.15
FCF margin%
9.17
8.02
7.94
6.84
6.31
7.14
4.87
5.55
5.21
2.90
28.26
5.21
6.57
45
1.411
FCF / Net incomex
1.107
1.288
1.361
1.574
1.586
1.598
1.926
1.883
1.844
2.070
1.508
1.883
1.592
73
10.94
ROIC%
25.54
24.30
23.93
23.54
24.18
21.51
23.27
25.94
26.05
25.59
4.62
25.59
24.24
37
12.79
Return on equity%
14.83
15.33
17.93
19.45
17.59
15.80
18.38
16.23
14.32
14.89
26.95
15.80
16.01
16
28.89
Return on assets%
7.62
4.81
2.00
1.36
2.71
2.11
4.71
1.83
0.40
0.52
8.59
1.83
2.05
80
3.12
EPS$
4.01
4.18
4.54
4.38
4.83
5.09
4.54
4.36
4.02
4.34
3.36
(2.10%)
1.96%
—
26.37
EPS growth%
7.60
7.99
7.05
7.82
7.15
6.43
8.83
7.93
7.96
8.05
29.71
7.96
7.87
66
5.68
Bookvalue per sh$
6.34
6.20
5.80
5.43
5.14
5.03
5.12
5.45
5.85
5.56
3.84
1.58%
(1.12%)
—
4.93
FCF per share$
3.25
2.97
3.27
2.91
2.85
2.77
2.46
2.42
2.13
2.23
1.33
(4.76%)
(4.81%)
—
4.98
Dividend per sh$
1.61
1.50
1.61
1.84
1.97
1.85
2.07
2.05
2.11
2.33
5.03
3.44%
3.11%
—
3.20
Div yield (avg)%
6.80
6.16
5.06
5.48
5.89
8.05
10.46
8.90
9.40
12.25
26.65
9.40
7.43
79
9.47
Payout ratio%
0.40
0.40
0.40
2.64
5.48
8.33
10.95
8.32
10.04
11.91
27.47
10.04
6.90
34
7.258
Shares (diluted)M
7.620
8.223
9.048
9.824
10.35
11.20
13.23
13.01
13.05
13.32
7.057
5.18%
6.36%
8
28.63
Buyback yield%
17.31
19.74
20.20
19.02
19.63
21.14
21.24
21.61
20.21
19.72
9.42
21.14
19.97
37
0.290
D/E ratiox
0.871
0.898
0.907
0.953
1.125
1.144
1.233
1.242
1.376
1.520
0.170
1.242
1.134
28
431.4
Enterprise value$M
367.5
327.6
343.3
357.5
355.0
309.3
296.2
267.3
289.2
255.5
213.7
(6.37%)
(3.01%)
23
303.1
LT debt$M
122.8
138.1
143.1
148.8
135.8
135.8
147.5
156.5
161.0
164.6
384.5
3.92%
2.03%
22
Revenue
$435.4M
0.08%
1.00×
Cost of revenue
$255.2M
(0.01%)
0.99×
Operating expenses
$76.77M
0.12%
1.00×
Property and equipment
16.31%