482.9
Revenue$M
363.6
379.4
400.1
414.3
439.9
456.4
481.9
499.9
516.6
544.6
497.4
4.36%
4.67%
16
29.95
Revenue growth%
20.83
19.25
17.72
15.86
15.38
13.61
14.80
16.14
18.59
16.23
23.60
16.14
16.19
76
19.93
Gross margin%
15.03
13.81
11.92
8.99
9.03
10.29
11.69
9.19
8.94
10.77
8.47
10.29
10.53
93
14.98
Operating margin%
10.68
10.35
10.13
12.75
10.65
8.10
11.07
10.28
11.52
12.85
28.66
11.07
10.67
12
19.71
Net margin%
8.13
10.50
11.84
13.86
15.87
17.18
17.81
18.57
20.40
18.46
12.92
18.46
16.53
47
22.27
P/E ratio (avg)x
35.47
38.36
44.76
41.87
44.05
50.15
52.51
52.72
60.33
58.92
22.46
52.72
47.46
52
26.76
EV/EBITx
31.47
33.26
31.63
36.03
39.75
38.26
34.70
39.45
35.50
38.85
9.686
38.26
35.76
62
23.04
FCF yield (avg)%
15.40
15.64
13.14
11.76
10.00
9.36
8.91
8.77
8.32
9.95
4.99
8.91
9.97
80
8.24
FCF margin%
11.32
12.82
9.83
10.29
9.13
11.41
11.40
12.37
10.29
7.69
6.29
11.40
10.81
33
1.093
FCF / Net incomex
1.677
1.837
1.877
2.123
2.033
2.010
2.034
2.034
2.040
2.223
0.527
2.034
2.034
30
10.23
ROIC%
16.11
17.36
16.65
19.58
16.74
15.90
17.29
16.36
13.60
14.84
19.16
15.90
16.50
11
13.79
Return on equity%
5.96
5.16
5.77
7.81
5.22
5.75
4.50
5.13
7.50
8.57
7.19
5.75
5.76
33
17.00
Return on assets%
7.29
5.39
7.26
7.55
8.65
7.55
5.39
2.65
5.15
4.04
26.77
5.15
6.32
5
3.60
EPS$
5.85
5.54
6.07
6.90
7.53
8.49
8.49
8.29
8.65
8.74
4.01
3.01%
4.91%
—
27.11
EPS growth%
23.70
21.01
18.68
17.76
18.54
21.07
18.93
19.26
16.90
17.43
28.26
18.93
18.80
39
11.92
Bookvalue per sh$
5.97
6.26
6.39
6.06
6.83
7.17
6.56
7.51
7.36
7.80
10.32
2.69%
3.05%
—
4.81
FCF per share$
4.69
4.92
5.22
5.84
6.64
6.49
6.83
7.45
8.24
7.92
2.79
3.59%
6.79%
—
8.83
Dividend per sh$
6.34
6.02
6.64
6.43
6.12
5.42
4.78
4.50
4.10
3.66
11.53
(9.77%)
(5.38%)
—
20.55
Div yield (avg)%
10.66
11.28
13.92
12.89
13.52
12.46
12.14
9.39
7.90
7.47
22.68
9.39
11.71
11
9.99
Payout ratio%
29.50
27.91
29.92
29.50
27.83
25.30
22.57
24.23
21.95
20.52
9.50
22.57
26.56
25
49.03
Shares (diluted)M
57.68
63.89
61.49
59.56
67.93
75.72
77.22
80.15
78.82
73.35
48.10
1.55%
2.86%
20
12.38
Buyback yield%
36.82
37.77
38.19
39.16
41.23
40.21
38.19
39.13
41.53
44.10
4.61
40.21
39.14
93
0.398
D/E ratiox
1.123
1.067
1.150
1.238
1.127
1.005
0.960
0.942
0.872
0.945
1.051
0.945
1.036
34
596.2
Enterprise value$M
411.3
435.1
418.7
463.6
496.0
584.8
612.4
673.7
768.8
847.6
203.2
11.31%
8.36%
14
427.2
LT debt$M
205.0
207.3
209.4
226.3
245.4
228.5
197.6
178.6
189.1
200.0
593.3
(4.00%)
(0.22%)
38
Revenue
$544.6M
4.67%
1.00×
Cost of revenue
$304.1M
4.63%
1.00×
Operating expenses
$62.10M
4.74%
1.01×
Property and equipment
19.63%
Goodwill & intangibles
17.29%
Spread over hurdle
(3.58%)