106.0
Revenue$M
567.6
603.0
641.4
672.2
707.1
729.4
748.0
789.1
839.4
860.1
112.2
3.99%
4.70%
85
26.69
Revenue growth%
3.63
4.78
7.44
9.55
7.48
10.05
9.58
7.16
8.71
6.16
26.41
8.71
7.46
83
15.24
Gross margin%
10.01
12.26
13.17
10.96
11.79
11.98
9.74
11.09
13.60
15.17
4.33
11.98
11.89
27
13.23
Operating margin%
29.70
31.02
30.81
32.99
33.99
33.62
32.09
32.46
31.53
30.94
7.87
32.09
31.81
39
18.02
Net margin%
18.64
16.77
14.39
13.06
13.35
15.81
17.33
16.45
13.98
16.89
23.96
16.45
16.13
40
20.59
P/E ratio (avg)x
31.73
37.91
41.57
42.00
45.62
46.43
53.90
53.70
59.18
59.31
26.00
53.90
46.02
76
17.78
EV/EBITx
19.11
20.70
21.77
23.77
23.24
20.98
21.66
23.12
24.43
25.08
30.55
23.12
22.44
73
9.41
FCF yield (avg)%
10.33
7.88
6.94
5.68
2.78
3.46
3.74
1.82
1.61
0.69
5.50
1.82
3.60
75
2.41
FCF margin%
26.59
28.08
27.62
26.85
26.97
29.03
29.30
31.55
34.54
37.31
16.98
31.55
28.56
56
0.833
FCF / Net incomex
1.019
1.043
1.047
1.143
1.300
1.189
1.209
1.356
1.327
1.398
0.257
1.327
1.199
27
12.08
ROIC%
12.29
15.22
17.69
20.34
22.75
19.93
17.71
17.94
16.58
14.17
9.25
17.71
17.70
65
20.08
Return on equity%
25.13
22.71
25.02
23.50
24.40
23.24
21.91
23.88
26.84
28.17
9.33
23.88
24.14
75
28.30
Return on assets%
0.40
0.40
2.15
4.85
6.39
9.13
9.19
10.76
9.61
10.42
19.48
9.61
7.76
58
1.19
EPS$
5.27
5.80
5.54
5.49
5.51
5.87
6.84
7.39
7.52
7.68
1.26
6.86%
3.32%
—
23.35
EPS growth%
30.68
32.54
31.51
28.88
27.30
27.69
25.84
28.11
25.20
23.85
13.19
25.84
27.90
72
2.08
Bookvalue per sh$
0.54
0.59
0.54
0.48
0.47
0.43
0.41
0.43
0.47
0.41
4.40
(2.73%)
(2.84%)
—
1.29
FCF per share$
0.56
0.58
0.55
0.61
0.67
0.71
0.66
0.74
0.80
0.73
0.77
1.57%
1.42%
—
3.67
Dividend per sh$
3.14
3.28
3.26
3.49
3.32
3.79
4.08
4.03
4.24
4.50
2.87
6.29%
5.14%
—
22.79
Div yield (avg)%
9.72
8.95
6.40
3.45
0.91
0.40
0.40
0.40
0.40
0.40
19.25
0.40
0.65
62
13.63
Payout ratio%
23.64
23.01
23.49
26.44
26.34
28.53
27.64
29.73
30.36
30.66
27.49
29.73
27.04
75
211.4
Shares (diluted)M
342.2
346.7
410.6
470.4
523.3
577.4
662.0
637.8
700.3
753.3
210.9
7.56%
9.20%
92
6.84
Buyback yield%
18.69
20.74
18.98
19.52
17.97
17.39
18.82
20.13
20.82
23.17
5.17
20.13
19.25
89
1.533
D/E ratiox
0.512
0.547
0.604
0.622
0.651
0.717
0.833
0.831
0.956
1.055
1.759
0.833
0.684
57
331.9
Enterprise value$M
57.00
68.27
76.54
88.35
94.69
101.2
98.87
97.46
113.4
132.3
69.39
6.92%
10.55%
87
0.586
LT debt$B
0.821
0.894
0.987
0.999
1.127
1.167
1.376
1.587
1.562
1.803
0.448
9.85%
10.05%
80
Revenue
$860.1M
4.70%
1.00×
Cost of revenue
$447.2M
4.84%
1.01×
Operating expenses
$131.3M
4.31%
0.96×
Property and equipment
19.10%
Spread over hurdle
13.71%