560.4
Revenue$M
641.5
651.4
664.9
676.5
702.2
718.5
735.5
735.5
753.8
774.4
614.5
1.98%
2.24%
52
13.63
Revenue growth%
0.40
1.63
4.31
1.96
1.17
1.59
2.98
0.76
0.40
0.40
9.37
0.76
1.38
73
28.98
Gross margin%
9.30
11.82
12.05
14.32
17.17
17.50
16.81
19.57
19.39
22.32
14.11
19.39
16.99
81
10.26
Operating margin%
6.22
9.07
11.22
10.81
13.30
11.76
9.36
7.51
7.18
8.34
19.10
8.34
9.22
28
13.23
Net margin%
15.65
16.03
16.52
18.98
21.02
18.57
18.48
17.41
16.93
18.18
4.98
18.18
17.79
18
21.57
P/E ratio (avg)x
43.75
52.41
52.52
60.90
63.22
72.01
81.59
89.49
107.0
113.5
13.48
89.49
67.61
84
16.72
EV/EBITx
39.64
40.41
44.82
51.83
58.80
65.41
72.55
82.78
95.62
100.4
6.691
82.78
62.10
8
22.81
FCF yield (avg)%
24.97
25.19
26.10
27.48
25.96
24.57
24.16
23.39
21.58
20.11
15.66
23.39
24.77
48
18.83
FCF margin%
9.46
7.34
10.15
9.60
8.42
9.54
7.72
5.80
6.30
7.59
7.87
7.59
8.07
28
0.380
FCF / Net incomex
1.075
1.139
1.239
1.344
1.308
1.184
1.169
1.123
1.140
1.126
1.227
1.140
1.154
66
24.77
ROIC%
29.76
30.75
27.77
25.99
28.49
26.79
28.00
29.26
30.70
30.82
26.25
29.26
28.88
40
18.99
Return on equity%
34.33
35.94
35.23
38.11
37.92
40.73
39.17
38.11
37.11
38.97
29.73
38.97
38.02
72
28.29
Return on assets%
28.54
30.58
33.45
31.71
34.12
33.55
34.37
36.72
36.65
38.71
12.08
36.65
33.83
18
1.38
EPS$
0.33
0.29
0.28
0.24
0.25
0.27
0.24
0.23
0.21
0.22
1.41
(2.71%)
(3.82%)
—
16.52
EPS growth%
25.80
25.70
26.52
24.12
21.45
23.95
25.10
22.82
23.55
22.27
2.68
23.55
24.03
9
0.89
Bookvalue per sh$
1.95
2.33
2.25
2.55
2.86
3.11
3.64
4.34
5.04
5.11
1.06
12.35%
11.93%
—
0.20
FCF per share$
0.23
0.22
0.23
0.20
0.18
0.17
0.17
0.18
0.20
0.21
0.40
3.06%
(2.38%)
—
0.37
Dividend per sh$
0.39
0.43
0.49
0.56
0.56
0.58
0.61
0.60
0.66
0.71
0.60
4.93%
6.61%
—
26.39
Div yield (avg)%
19.97
19.22
19.01
21.58
24.47
24.58
23.68
21.11
22.86
19.95
9.44
22.86
21.34
63
8.28
Payout ratio%
9.63
11.49
10.94
10.02
8.32
5.74
8.00
5.72
7.91
7.54
6.71
7.54
8.16
33
167.9
Shares (diluted)M
215.4
217.6
208.4
226.2
253.1
283.9
287.0
291.4
294.6
338.6
163.2
6.00%
5.61%
10
22.42
Buyback yield%
10.00
7.16
4.75
6.96
4.12
1.41
2.46
0.40
0.40
0.40
17.42
0.40
3.29
40
0.383
D/E ratiox
1.047
1.102
1.060
0.996
0.982
0.975
0.932
0.905
1.029
1.011
0.150
0.975
1.004
70
610.2
Enterprise value$M
638.1
625.3
712.5
704.1
695.0
761.5
837.5
822.9
790.9
846.7
565.1
4.03%
3.41%
11
0.711
LT debt$B
1.098
1.065
1.094
1.109
1.226
1.250
1.354
1.398
1.600
1.628
0.607
5.83%
5.54%
70
Revenue
$774.4M
2.24%
1.00×
Cost of revenue
$515.8M
2.00%
0.98×
Operating expenses
$164.1M
2.50%
1.03×
Property and equipment
17.87%
Spread over hurdle
28.81%