306.7
Revenue$M
693.9
723.3
736.9
760.7
779.3
779.6
781.7
806.7
814.8
821.2
317.6
1.05%
2.09%
33
13.16
Revenue growth%
19.00
19.75
22.33
21.77
22.73
21.71
19.38
17.77
15.36
18.33
8.59
18.33
19.57
42
26.52
Gross margin%
23.18
26.02
25.85
23.87
24.57
27.39
24.90
22.90
22.11
22.36
26.63
22.90
24.22
84
14.47
Operating margin%
11.15
13.78
14.47
13.32
14.23
11.87
14.73
15.82
16.09
17.80
21.70
15.82
14.35
38
15.93
Net margin%
0.88
0.40
0.40
0.40
0.40
0.40
3.05
5.77
7.90
7.43
28.68
5.77
0.64
20
32.65
P/E ratio (avg)x
20.30
22.32
22.03
23.72
25.48
30.02
28.70
28.99
31.61
30.58
23.41
30.02
27.09
8
13.17
EV/EBITx
27.15
30.39
34.16
36.50
40.44
38.43
40.11
44.92
46.68
52.36
27.19
44.92
39.27
10
14.02
FCF yield (avg)%
8.67
9.52
10.71
10.64
8.36
9.45
12.30
15.13
17.89
18.59
6.20
15.13
10.67
86
12.62
FCF margin%
14.41
16.36
16.44
17.97
18.28
16.88
18.26
19.47
18.01
16.57
23.77
18.01
17.42
68
0.296
FCF / Net incomex
0.372
0.382
0.352
0.365
0.377
0.394
0.367
0.402
0.428
0.477
0.253
0.402
0.379
12
28.60
ROIC%
11.38
11.24
10.46
12.71
10.75
11.98
9.60
8.58
8.82
11.17
6.95
9.60
10.96
70
9.64
Return on equity%
0.59
3.50
3.46
1.73
4.47
3.32
3.07
2.22
3.65
2.77
12.13
3.07
3.19
52
4.68
Return on assets%
13.95
16.17
17.62
18.84
16.09
17.31
17.50
19.08
16.77
19.65
18.54
17.50
17.40
46
0.40
EPS$
0.18
0.19
0.21
0.20
0.23
0.27
0.27
0.27
0.29
0.31
0.42
6.10%
5.56%
—
13.77
EPS growth%
5.62
7.89
9.47
7.18
6.70
5.10
5.22
3.20
5.45
4.36
18.05
5.10
5.53
11
0.28
Bookvalue per sh$
0.47
0.44
0.47
0.49
0.51
0.55
0.53
0.48
0.43
0.48
0.40
(1.28%)
0.59%
—
0.57
FCF per share$
0.43
0.41
0.43
0.48
0.49
0.56
0.58
0.56
0.60
0.63
0.49
5.17%
4.14%
—
0.49
Dividend per sh$
0.28
0.31
0.32
0.29
0.26
0.26
0.25
0.27
0.27
0.26
0.20
(0.47%)
(0.26%)
—
13.74
Div yield (avg)%
19.06
18.86
20.55
22.77
25.42
24.26
21.79
19.96
20.46
22.15
18.13
21.79
21.17
66
24.37
Payout ratio%
27.66
24.77
22.38
20.74
23.33
21.50
21.10
19.37
18.71
17.35
2.30
19.37
21.30
48
549.9
Shares (diluted)M
592.0
562.4
587.8
626.6
624.8
708.7
702.5
726.6
688.8
758.5
553.6
3.95%
2.77%
24
18.14
Buyback yield%
5.48
5.60
7.07
8.60
10.15
8.06
10.20
10.93
12.04
10.79
24.79
10.79
9.38
94
0.503
D/E ratiox
0.939
0.834
0.869
0.822
0.773
0.691
0.671
0.707
0.702
0.641
1.764
0.691
0.740
91
0.309
Enterprise value$B
1.100
1.012
1.131
1.058
1.029
1.043
1.122
1.058
0.970
0.993
0.253
(0.71%)
(0.69%)
82
79.20
LT debt$M
339.1
378.2
357.3
355.3
402.3
389.3
382.4
354.3
390.7
377.7
865.5
(1.25%)
1.70%
43
Revenue
$821.2M
2.09%
1.00×
Cost of revenue
$496.1M
2.19%
1.01×
Operating expenses
$155.9M
1.40%
0.93×
Property and equipment
16.27%
Spread over hurdle
46.99%