333.2
Revenue$M
551.6
559.9
577.6
596.2
610.1
631.8
647.4
663.8
678.0
701.4
350.8
2.83%
3.04%
94
15.05
Revenue growth%
12.17
9.48
10.51
13.38
14.84
16.42
15.79
13.00
11.22
14.22
4.92
14.22
13.19
37
15.31
Gross margin%
18.26
20.17
21.30
20.36
18.31
18.00
20.90
23.28
24.21
21.27
17.95
21.27
20.63
38
18.11
Operating margin%
4.61
3.82
0.94
3.08
3.52
4.02
5.04
3.96
5.60
5.60
20.29
5.04
3.99
14
14.06
Net margin%
0.92
0.40
0.93
1.63
2.14
1.46
2.61
4.62
7.05
6.96
4.39
4.62
1.88
18
32.58
P/E ratio (avg)x
22.53
22.33
23.27
24.77
24.51
23.12
23.50
26.99
26.97
24.83
37.06
24.83
24.01
64
6.896
EV/EBITx
18.42
18.57
17.32
17.43
16.83
17.46
17.77
16.12
17.17
18.88
12.58
17.46
17.45
43
8.79
FCF yield (avg)%
17.93
15.81
13.71
10.92
9.95
9.69
8.68
10.56
9.40
7.12
4.79
9.40
10.26
62
17.00
FCF margin%
27.16
27.18
29.10
28.23
28.68
26.58
23.99
24.76
25.83
26.12
9.42
25.83
26.87
54
1.781
FCF / Net incomex
0.642
0.723
0.820
0.816
0.875
1.008
1.082
1.133
1.112
1.238
0.167
1.112
0.942
23
20.55
ROIC%
10.31
11.92
13.22
12.75
9.93
8.27
6.53
8.46
11.13
8.55
29.64
8.46
10.12
86
11.33
Return on equity%
23.12
24.49
23.61
22.86
24.85
27.77
30.21
31.00
32.48
32.47
18.06
31.00
26.31
84
21.74
Return on assets%
26.92
27.62
25.66
25.98
28.32
30.99
30.41
30.16
28.79
28.87
16.88
30.16
28.55
57
2.61
EPS$
0.99
0.92
0.81
0.78
0.67
0.72
0.69
0.65
0.61
0.53
2.74
(4.81%)
(7.53%)
—
6.76
EPS growth%
23.53
22.74
21.84
20.51
17.92
20.60
22.27
21.17
23.61
21.12
8.21
21.17
21.50
69
2.38
Bookvalue per sh$
1.89
1.76
1.84
1.95
1.71
1.48
1.53
1.55
1.48
1.31
2.40
(5.21%)
(4.65%)
—
2.07
FCF per share$
2.74
2.70
3.05
2.97
3.05
3.18
3.58
3.63
3.75
3.78
0.73
4.39%
2.93%
—
1.36
Dividend per sh$
3.85
4.10
3.97
4.19
4.29
4.58
4.70
4.68
4.71
5.19
1.58
3.86%
4.39%
—
26.91
Div yield (avg)%
19.17
20.10
19.45
18.65
18.69
17.33
17.82
19.18
21.61
19.88
27.96
19.18
19.18
34
18.96
Payout ratio%
5.07
6.64
7.31
10.24
8.02
7.64
8.08
9.75
6.78
4.00
16.37
7.64
7.47
46
284.0
Shares (diluted)M
387.5
448.8
435.8
467.0
517.0
534.9
543.6
632.5
710.6
823.8
288.7
9.77%
9.55%
15
29.34
Buyback yield%
23.20
24.13
26.83
27.21
24.82
25.30
28.09
28.89
26.77
29.62
12.05
28.09
26.80
83
1.194
D/E ratiox
0.908
1.058
1.100
1.206
1.410
1.645
1.855
1.772
2.039
2.081
0.373
1.855
1.528
26
200.8
Enterprise value$M
455.4
401.7
391.7
357.3
318.1
328.7
303.2
308.6
293.3
281.1
544.4
(2.45%)
(5.71%)
60
341.8
LT debt$M
48.45
51.41
51.69
54.10
47.20
50.49
52.98
52.86
50.08
50.10
116.3
1.20%
0.38%
29
Revenue
$701.4M
3.04%
1.00×
Cost of revenue
$491.0M
3.04%
1.00×
Operating expenses
$104.4M
2.68%
0.97×
Property and equipment
18.54%
Spread over hurdle
(10.43%)