343.3
Revenue$M
441.6
445.6
452.9
466.3
481.2
505.4
515.0
519.1
534.8
563.4
359.4
3.21%
3.00%
91
14.35
Revenue growth%
30.39
28.21
27.50
29.43
31.33
28.71
30.34
30.31
28.90
31.42
14.59
30.31
29.87
90
20.27
Gross margin%
7.42
10.19
8.07
5.19
7.75
9.55
9.03
7.43
5.55
5.27
23.41
7.43
7.59
24
24.92
Operating margin%
19.04
19.94
19.51
19.15
20.77
18.37
16.27
15.24
17.57
19.76
3.95
17.57
19.09
43
11.53
Net margin%
10.32
12.62
12.38
14.36
15.85
18.83
19.26
19.12
17.26
16.95
3.53
18.83
16.40
46
23.64
P/E ratio (avg)x
29.26
29.31
33.96
35.30
32.85
30.49
32.21
37.36
39.50
43.90
10.22
37.36
33.40
21
34.25
EV/EBITx
8.319
7.835
7.800
6.916
7.106
6.302
5.885
6.455
6.221
6.727
31.74
6.302
6.821
30
26.11
FCF yield (avg)%
12.59
11.44
14.03
13.82
11.58
11.07
13.62
13.72
16.19
18.26
4.72
13.72
13.67
38
3.00
FCF margin%
16.18
16.78
17.88
19.96
18.27
15.65
14.99
13.75
15.08
13.66
28.57
14.99
15.91
30
0.162
FCF / Net incomex
1.022
1.131
1.218
1.393
1.573
1.645
1.687
1.786
1.838
2.012
0.413
1.786
1.609
7
24.03
ROIC%
32.35
29.68
28.61
30.38
32.57
31.97
29.22
27.49
26.71
27.80
12.98
27.80
29.45
19
17.97
Return on equity%
14.58
14.35
16.20
13.30
15.74
14.89
11.95
11.89
12.83
12.22
19.75
12.22
13.82
14
6.88
Return on assets%
8.32
5.45
3.56
1.34
0.40
1.29
2.15
2.31
0.65
0.40
7.41
1.29
1.75
11
4.03
EPS$
6.04
6.55
7.05
7.09
7.23
8.06
8.93
9.65
10.89
12.03
4.15
10.71%
7.78%
—
25.49
EPS growth%
29.85
29.61
32.61
29.61
30.41
31.99
29.57
26.67
23.91
24.32
22.76
26.67
29.61
88
11.89
Bookvalue per sh$
12.51
12.71
11.72
11.89
11.09
11.26
10.39
9.52
9.24
9.76
14.86
(2.51%)
(3.31%)
—
11.83
FCF per share$
9.85
10.69
9.96
10.47
10.87
10.77
12.10
11.73
12.61
13.61
8.58
4.60%
3.91%
—
4.96
Dividend per sh$
5.58
5.31
4.68
4.39
4.06
3.92
4.01
3.83
3.57
3.56
4.44
(2.61%)
(5.12%)
—
10.88
Div yield (avg)%
15.58
15.21
16.23
17.00
18.57
17.03
18.83
21.53
21.71
20.23
26.24
20.23
17.80
58
2.93
Payout ratio%
8.68
6.96
8.80
8.99
9.86
11.42
13.76
15.36
17.32
18.19
28.61
15.36
10.64
84
18.22
Shares (diluted)M
22.26
21.87
23.52
24.09
22.07
22.05
22.40
21.02
20.35
19.61
18.37
(2.33%)
(1.82%)
37
12.32
Buyback yield%
10.54
8.37
9.75
10.53
11.32
13.63
12.17
14.61
17.12
15.72
28.57
14.61
11.74
44
0.593
D/E ratiox
0.817
0.933
0.948
0.988
1.108
1.266
1.340
1.405
1.359
1.455
1.121
1.359
1.187
95
393.7
Enterprise value$M
323.9
289.4
274.9
254.5
227.1
214.1
238.1
239.0
237.7
217.8
204.4
(0.83%)
(4.97%)
14
108.0
LT debt$M
327.7
376.1
402.8
385.6
383.0
408.4
431.3
407.9
459.0
449.9
441.3
3.27%
4.83%
51
Revenue
$563.4M
3.00%
1.00×
Cost of revenue
$394.4M
3.00%
1.00×
Operating expenses
$91.03M
3.03%
1.00×
Property and equipment
18.57%
Spread over hurdle
21.17%