329.0
Revenue$M
383.1
407.5
443.5
476.1
515.9
545.6
591.7
631.4
687.6
720.2
353.6
6.90%
7.30%
86
2.21
Revenue growth%
14.57
14.42
15.12
17.88
19.03
17.88
16.26
17.47
16.19
15.49
7.35
16.26
16.22
66
25.31
Gross margin%
31.14
28.99
26.05
27.61
25.18
23.31
20.52
19.81
22.02
20.76
6.29
20.76
24.25
26
22.78
Operating margin%
21.91
22.10
19.24
22.08
20.91
23.67
24.56
27.40
29.73
26.94
3.59
26.94
22.89
95
12.07
Net margin%
4.76
4.30
4.61
6.32
5.50
7.48
8.78
6.27
6.48
5.54
20.10
6.48
5.91
41
37.06
P/E ratio (avg)x
29.16
30.51
29.15
28.21
24.51
23.63
22.24
22.33
21.39
20.95
12.68
22.24
24.07
43
27.92
EV/EBITx
27.14
29.64
34.19
33.29
31.39
32.35
32.91
37.01
38.62
44.38
26.01
37.01
33.10
84
26.53
FCF yield (avg)%
3.62
2.33
1.69
0.40
1.38
0.81
3.41
2.66
1.52
1.55
21.17
1.55
1.62
65
17.32
FCF margin%
19.05
20.05
22.08
20.66
20.29
22.80
20.13
22.33
23.94
22.09
16.37
22.33
21.37
26
1.514
FCF / Net incomex
1.449
1.488
1.491
1.381
1.565
1.460
1.404
1.624
1.588
1.849
1.641
1.588
1.490
25
7.65
ROIC%
19.18
16.70
19.67
21.50
19.76
21.30
22.02
21.54
22.59
24.16
17.76
22.02
21.40
55
29.27
Return on equity%
32.78
29.89
31.38
30.51
32.92
33.94
34.80
34.99
33.96
36.81
20.36
34.80
33.43
54
20.58
Return on assets%
10.46
12.19
13.04
15.10
16.00
17.02
17.67
18.58
18.85
21.49
5.51
18.58
16.51
7
0.78
EPS$
1.48
1.52
1.50
1.52
1.72
1.65
1.78
1.72
1.77
1.93
0.82
2.34%
2.55%
—
23.95
EPS growth%
17.01
16.32
17.05
14.66
11.97
11.52
12.32
12.00
13.61
11.04
23.27
12.00
12.96
24
1.00
Bookvalue per sh$
0.58
0.61
0.63
0.68
0.79
0.84
0.89
0.93
1.03
1.14
0.44
7.51%
7.81%
—
0.51
FCF per share$
0.34
0.37
0.39
0.37
0.43
0.47
0.54
0.54
0.64
0.75
0.46
11.74%
7.93%
—
0.63
Dividend per sh$
1.15
1.15
1.18
1.31
1.26
1.27
1.35
1.60
1.70
1.91
0.69
8.71%
7.08%
—
13.65
Div yield (avg)%
12.87
9.87
8.69
8.12
6.42
5.75
6.96
5.50
4.02
1.65
4.80
5.50
6.69
25
22.06
Payout ratio%
15.10
14.23
16.50
18.93
19.42
20.16
21.35
22.62
21.24
21.45
17.95
21.35
19.79
7
296.6
Shares (diluted)M
352.5
346.7
379.4
419.9
447.3
478.9
512.9
473.4
527.1
557.4
292.2
4.50%
5.62%
85
20.77
Buyback yield%
13.00
15.77
16.72
13.99
13.79
16.77
14.41
17.03
19.38
17.52
20.84
17.03
16.24
25
1.033
D/E ratiox
1.194
1.397
1.385
1.406
1.608
1.814
1.756
1.835
1.878
2.241
1.773
1.835
1.682
7
717.8
Enterprise value$M
225.3
229.2
207.5
220.1
242.1
265.2
294.4
326.3
315.5
288.6
946.2
3.58%
1.98%
85
0.578
LT debt$B
0.524
0.545
0.545
0.658
0.790
0.927
0.928
1.046
1.140
1.261
0.795
9.80%
9.42%
85
Revenue
$720.2M
7.30%
1.00×
Cost of revenue
$442.4M
7.06%
0.98×
Operating expenses
$84.94M
7.68%
1.04×
Property and equipment
17.43%