105.2
Revenue$M
361.0
366.0
367.0
368.6
380.5
385.4
397.5
411.0
422.8
431.7
110.7
2.56%
1.94%
88
21.39
Revenue growth%
25.83
27.13
24.29
24.63
24.19
23.96
24.36
23.40
23.95
25.30
22.82
23.96
24.33
84
24.87
Gross margin%
15.34
16.28
17.63
17.06
18.47
20.81
22.92
23.80
21.09
18.28
11.78
21.09
18.37
15
18.70
Operating margin%
23.24
25.86
24.46
23.25
25.83
23.91
26.82
26.78
26.59
29.27
25.66
26.78
25.85
44
18.60
Net margin%
5.65
8.62
6.61
3.99
6.91
6.55
7.54
6.67
5.51
7.74
26.64
6.67
6.64
6
11.15
P/E ratio (avg)x
59.61
60.98
63.50
69.01
70.85
72.98
79.84
77.68
79.87
89.04
20.59
79.84
71.92
7
23.69
EV/EBITx
20.03
20.89
22.21
21.84
20.65
18.57
16.60
15.11
13.97
15.22
21.10
15.22
19.30
17
19.35
FCF yield (avg)%
4.75
2.68
0.62
0.40
0.40
0.40
0.59
2.31
4.00
3.51
3.34
2.31
1.47
56
14.44
FCF margin%
15.94
15.86
13.52
12.00
9.60
12.17
13.85
14.09
16.15
15.18
6.46
14.09
13.97
76
0.853
FCF / Net incomex
2.007
2.055
1.862
2.078
2.128
2.342
2.186
2.453
2.758
2.854
0.670
2.453
2.157
70
2.61
ROIC%
11.91
12.74
15.19
17.03
19.31
18.59
17.17
19.18
20.61
17.84
12.94
18.59
17.51
32
26.05
Return on equity%
20.66
19.04
21.70
19.89
20.60
18.43
21.16
19.50
21.03
22.28
13.75
21.03
20.63
86
26.78
Return on assets%
11.96
13.16
11.41
12.78
11.50
8.91
9.09
6.82
4.14
5.24
4.66
6.82
10.25
35
2.27
EPS$
3.47
3.72
4.20
4.44
4.49
5.01
5.50
6.36
6.46
7.37
2.52
10.42%
7.12%
—
17.22
EPS growth%
25.84
28.80
29.45
28.51
30.64
32.26
29.89
28.65
26.56
26.51
10.92
28.65
28.73
49
0.88
Bookvalue per sh$
1.04
0.98
1.02
0.90
0.80
0.81
0.85
0.80
0.75
0.72
3.15
(2.16%)
(3.04%)
—
1.47
FCF per share$
4.09
3.95
4.35
4.24
3.68
3.40
3.30
3.04
3.06
2.69
3.24
(6.08%)
(3.72%)
—
0.92
Dividend per sh$
1.10
1.25
1.16
1.14
1.05
1.08
1.05
1.16
1.29
1.28
0.87
3.96%
2.59%
—
12.59
Div yield (avg)%
22.31
21.22
22.06
24.83
26.56
26.72
29.19
28.70
27.93
30.43
27.90
28.70
26.64
45
28.29
Payout ratio%
22.86
24.18
23.00
24.13
26.85
24.51
26.38
25.66
27.17
27.39
3.86
26.38
25.08
31
57.78
Shares (diluted)M
74.22
73.79
77.06
79.61
89.96
97.59
109.1
126.8
119.3
121.3
58.73
6.15%
4.65%
90
23.94
Buyback yield%
15.06
17.41
19.79
20.58
17.70
19.69
17.29
18.20
15.48
14.28
16.20
17.29
17.56
64
1.489
D/E ratiox
0.526
0.535
0.531
0.580
0.633
0.709
0.712
0.823
0.794
0.899
1.643
0.794
0.671
35
290.7
Enterprise value$M
23.29
21.44
22.28
22.06
21.98
19.21
16.95
16.49
16.34
14.52
332.1
(7.95%)
(4.75%)
93
33.13
LT debt$M
87.96
92.55
87.24
93.42
96.44
101.4
103.4
117.1
118.3
124.0
136.4
5.15%
3.64%
20
Revenue
$431.7M
1.94%
1.00×
Cost of revenue
$286.1M
2.08%
1.01×
Operating expenses
$65.70M
1.27%
0.94×
Property and equipment
18.21%
Goodwill & intangibles
16.92%