109.4
Revenue$M
628.1
673.9
701.7
727.4
749.9
797.1
821.5
881.1
920.9
967.5
112.2
5.23%
4.89%
30
4.74
Revenue growth%
19.12
21.01
21.76
22.99
21.51
21.57
22.89
24.37
21.88
24.21
11.64
22.89
21.82
18
24.09
Gross margin%
13.51
14.96
14.58
14.53
13.39
13.46
11.55
12.85
13.68
12.98
17.84
12.98
13.48
23
4.32
Operating margin%
20.07
18.70
17.66
17.44
14.81
14.90
12.01
11.25
10.42
13.04
8.86
12.01
14.85
28
24.49
Net margin%
3.37
5.36
4.57
3.49
2.22
5.18
2.53
0.79
0.40
0.40
2.50
0.79
2.95
95
28.79
P/E ratio (avg)x
15.73
16.29
17.02
17.67
18.96
20.23
24.20
24.41
29.09
32.89
30.81
24.41
19.59
12
22.74
EV/EBITx
23.87
25.25
25.74
30.16
30.70
31.29
30.54
29.37
29.05
31.64
28.88
30.54
29.76
65
16.36
FCF yield (avg)%
8.95
10.43
11.06
8.79
8.59
7.32
6.74
5.67
7.10
9.18
28.18
7.10
8.69
65
27.05
FCF margin%
26.65
24.61
26.61
26.07
26.52
26.21
25.34
26.14
28.55
29.61
17.90
26.21
26.36
10
1.313
FCF / Net incomex
1.569
1.557
1.485
1.312
1.356
1.286
1.348
1.222
1.194
1.054
1.213
1.222
1.330
92
12.81
ROIC%
21.70
20.38
20.23
22.30
22.25
21.55
19.26
18.16
18.91
19.99
22.35
19.26
20.30
29
27.69
Return on equity%
14.23
14.23
12.45
10.88
12.40
11.56
10.20
10.69
8.21
7.52
14.83
10.20
11.22
76
9.66
Return on assets%
24.95
24.48
25.05
27.22
29.17
28.25
27.06
24.73
25.92
25.45
6.51
25.92
25.68
86
6.83
EPS$
9.29
9.31
10.12
9.52
10.89
11.64
12.22
11.98
11.51
11.14
7.32
0.45%
2.31%
—
6.79
EPS growth%
27.21
25.03
23.45
20.77
20.34
20.74
21.91
22.59
19.78
20.82
19.25
20.82
21.37
62
2.50
Bookvalue per sh$
10.70
11.95
12.76
13.15
14.23
16.26
15.81
15.68
15.21
15.20
3.52
1.33%
5.26%
—
5.64
FCF per share$
9.02
10.05
9.98
11.57
12.96
12.85
12.14
12.44
14.05
16.26
2.85
4.65%
7.32%
—
2.13
Dividend per sh$
4.32
4.79
5.44
5.91
5.57
5.82
5.90
6.68
6.53
6.67
3.90
3.66%
4.05%
—
12.02
Div yield (avg)%
25.45
26.23
28.77
31.74
33.91
32.87
35.80
34.16
36.11
33.38
24.32
34.16
33.12
41
5.91
Payout ratio%
5.15
7.36
7.69
10.67
7.78
6.04
7.09
7.78
10.22
9.28
2.57
7.78
7.74
29
35.92
Shares (diluted)M
29.80
32.66
30.83
27.77
28.73
28.24
25.88
26.56
23.67
21.76
36.54
(5.40%)
(2.78%)
71
15.44
Buyback yield%
8.74
8.03
10.54
13.21
10.90
8.39
9.17
8.28
6.79
7.60
3.06
8.28
8.56
89
0.103
D/E ratiox
1.936
2.238
2.560
2.503
2.679
2.879
3.174
3.405
3.390
3.928
1.712
3.390
2.779
77
184.4
Enterprise value$M
486.1
465.3
447.2
467.0
449.8
507.3
542.3
507.6
519.8
546.0
797.5
3.95%
0.77%
91
81.51
LT debt$M
97.73
100.9
99.73
118.4
126.2
141.1
158.8
175.9
190.8
212.0
62.96
10.94%
8.37%
72
Revenue
$967.5M
4.89%
1.00×
Cost of revenue
$541.9M
5.28%
1.04×
Operating expenses
$221.6M
4.42%
0.96×
Property and equipment
16.52%