179.4
Revenue$M
254.0
266.5
276.2
294.2
313.4
337.4
355.9
382.7
408.3
192.1
212.6
6.77%
5.95%
49
9.68
Revenue growth%
12.51
9.52
11.99
9.23
9.30
6.96
4.46
2.81
4.35
15.15
11.57
4.46
9.26
79
24.36
Gross margin%
18.73
19.71
22.43
24.62
23.28
22.53
22.39
25.08
27.43
17.99
22.90
23.28
22.48
70
10.09
Operating margin%
18.37
19.12
18.45
20.49
23.22
21.76
21.90
23.20
20.40
27.66
2.61
21.90
20.51
12
6.80
Net margin%
7.94
7.23
10.17
8.87
11.22
12.10
10.39
10.82
9.12
24.13
21.99
10.82
9.65
83
19.33
P/E ratio (avg)x
18.48
21.59
23.14
27.06
27.34
30.15
34.60
35.18
33.12
31.89
7.402
33.12
27.20
23
24.76
EV/EBITx
25.67
26.99
28.26
26.05
25.33
23.37
21.61
20.39
20.58
11.18
25.93
21.61
25.47
11
23.60
FCF yield (avg)%
4.17
5.52
3.19
0.45
0.40
0.40
1.48
2.88
0.40
24.09
3.14
0.40
2.18
74
28.62
FCF margin%
1.55
2.73
3.37
3.18
4.89
7.87
6.92
5.38
6.16
14.06
7.88
6.16
4.13
88
0.574
FCF / Net incomex
0.365
0.391
0.376
0.379
0.335
0.367
0.321
0.281
0.255
0.955
0.499
0.321
0.366
52
9.37
ROIC%
21.35
20.14
18.35
15.36
15.66
13.74
14.27
14.19
11.68
3.27
23.32
14.19
15.51
25
22.22
Return on equity%
34.74
34.26
36.26
38.74
37.83
38.34
38.26
38.40
40.23
8.58
10.04
38.34
38.05
75
18.45
Return on assets%
8.30
7.65
6.78
6.57
4.40
5.03
4.30
3.64
2.07
21.37
7.40
4.30
5.80
22
5.41
EPS$
5.23
5.01
5.01
5.47
5.54
5.74
6.18
6.64
7.17
5.90
5.71
5.58%
2.90%
—
15.01
EPS growth%
8.31
8.65
10.09
7.34
6.53
6.72
7.46
8.73
9.68
24.38
19.56
7.46
8.13
5
2.60
Bookvalue per sh$
4.42
4.35
4.87
5.08
5.34
6.05
6.46
7.41
8.70
5.24
2.16
11.35%
6.45%
—
3.35
FCF per share$
4.70
4.43
3.76
3.39
3.61
3.64
3.87
3.50
3.17
4.87
5.60
(1.29%)
(2.95%)
—
3.85
Dividend per sh$
5.39
6.13
6.26
6.88
7.83
8.74
9.06
10.58
10.78
1.53
3.42
9.38%
10.32%
—
23.25
Div yield (avg)%
0.40
0.40
2.05
2.43
3.20
4.91
3.04
0.48
0.40
3.74
29.91
3.04
1.26
38
20.40
Payout ratio%
1.65
0.40
0.46
0.49
2.81
3.73
4.15
2.57
3.11
7.28
14.43
3.11
2.69
24
60.16
Shares (diluted)M
97.50
94.77
105.1
113.6
116.4
118.3
124.0
136.2
151.0
62.98
61.33
5.86%
4.24%
67
26.73
Buyback yield%
20.84
22.73
24.02
24.00
21.54
20.01
22.95
23.81
23.18
26.86
14.38
22.95
22.84
19
0.912
D/E ratiox
0.310
0.320
0.309
0.336
0.317
0.336
0.307
0.297
0.323
0.205
0.324
0.317
0.314
27
58.51
Enterprise value$M
161.3
150.7
150.5
157.2
147.6
137.5
140.6
130.4
121.0
283.8
322.4
(5.09%)
(2.29%)
58
77.01
LT debt$M
176.6
166.4
182.1
176.7
196.6
225.1
255.1
283.5
285.0
132.6
330.7
10.04%
5.72%
45
Revenue
$408.3M
5.95%
1.00×
Cost of revenue
$272.9M
5.92%
1.00×
Operating expenses
$91.81M
5.86%
0.99×
Property and equipment
17.24%