518.1
Revenue$M
694.7
698.5
722.9
718.6
743.8
741.1
759.6
784.0
800.9
814.0
547.7
1.82%
1.90%
64
5.54
Revenue growth%
20.39
20.74
20.81
22.93
20.39
18.07
19.92
21.36
23.19
22.36
4.05
21.36
20.78
47
23.41
Gross margin%
12.65
14.56
15.80
17.68
16.38
14.19
15.41
14.48
15.95
18.28
11.15
15.41
15.61
33
11.28
Operating margin%
26.08
28.83
28.05
29.29
28.90
31.67
29.39
31.29
30.41
30.17
18.21
30.41
29.34
20
12.79
Net margin%
4.56
2.67
1.43
0.40
1.43
4.32
6.44
4.40
5.87
3.02
22.53
4.40
3.67
41
20.04
P/E ratio (avg)x
34.65
32.02
35.53
39.82
38.13
36.34
36.11
34.86
32.67
30.36
23.73
34.86
35.20
42
36.73
EV/EBITx
50.89
56.64
66.10
76.10
80.20
84.61
95.92
103.4
100.5
108.7
8.303
100.5
82.40
48
5.20
FCF yield (avg)%
20.41
22.39
22.83
20.47
19.54
20.05
19.59
17.89
15.60
14.19
3.82
17.89
19.82
67
23.97
FCF margin%
20.23
22.31
21.78
24.18
24.83
22.10
20.86
21.87
23.85
25.54
27.38
22.10
22.20
39
0.588
FCF / Net incomex
1.638
1.636
1.670
1.799
1.963
1.924
1.860
1.818
1.988
2.060
0.258
1.924
1.839
74
25.81
ROIC%
27.05
27.18
26.28
25.06
25.93
27.76
26.09
27.36
28.71
25.96
25.68
27.36
26.67
41
25.90
Return on equity%
25.96
25.89
25.40
23.05
23.37
23.09
24.56
26.84
25.75
28.09
11.96
25.75
25.57
6
16.82
Return on assets%
22.06
25.03
23.45
21.37
21.41
19.88
22.40
22.53
23.44
20.53
11.70
22.40
22.23
80
2.79
EPS$
7.25
7.37
8.25
9.63
10.58
12.17
13.88
15.12
17.40
20.74
2.85
14.41%
12.49%
—
19.74
EPS growth%
16.38
16.84
14.35
12.47
10.51
7.86
7.64
9.28
7.86
5.45
9.75
7.86
9.89
61
9.85
Bookvalue per sh$
17.76
16.81
16.09
14.44
14.23
14.98
15.80
17.52
16.09
14.83
10.97
0.82%
(1.34%)
—
6.73
FCF per share$
22.02
24.08
21.70
19.86
21.71
24.55
22.62
23.56
23.33
25.68
3.30
3.41%
2.46%
—
13.06
Dividend per sh$
22.18
22.08
23.24
26.03
29.16
29.81
27.47
25.89
24.26
25.41
5.50
(2.72%)
1.77%
—
20.58
Div yield (avg)%
22.81
21.92
21.94
24.67
25.02
26.72
27.54
28.89
28.94
28.65
19.80
28.65
25.87
94
8.84
Payout ratio%
29.33
30.61
30.40
30.91
28.81
31.54
29.23
30.46
31.81
31.61
22.59
31.54
30.53
45
31.88
Shares (diluted)M
38.35
38.24
40.62
43.49
46.76
47.87
44.42
49.54
54.41
55.35
32.81
3.43%
4.66%
43
9.15
Buyback yield%
7.77
7.81
10.23
8.74
9.75
9.53
12.17
12.73
15.42
16.12
23.05
12.73
9.99
65
0.386
D/E ratiox
1.010
1.076
1.053
1.013
0.995
0.943
0.978
0.833
0.808
0.758
0.122
0.833
0.986
7
294.6
Enterprise value$M
643.2
560.6
602.0
599.4
567.8
564.0
546.8
487.9
525.7
463.1
835.5
(4.00%)
(3.82%)
25
1,028
LT debt$M
587.6
644.0
615.2
661.6
715.1
775.5
721.9
683.1
646.1
604.8
76.05
(3.29%)
0.97%
51
Revenue
$814.0M
1.90%
1.00×
Cost of revenue
$522.9M
1.82%
0.99×
Operating expenses
$191.3M
1.81%
0.99×
Property and equipment
18.08%
Spread over hurdle
(4.28%)