154.1
Revenue$M
248.2
269.8
294.7
315.4
334.4
356.8
391.8
426.2
457.0
481.7
160.7
7.57%
7.44%
37
2.63
Revenue growth%
14.85
16.37
13.57
12.06
12.82
13.06
14.14
15.55
12.68
10.03
7.09
13.06
13.32
51
10.38
Gross margin%
1.67
0.43
1.81
3.92
5.12
7.79
5.90
4.33
4.20
1.38
11.16
4.33
4.06
60
10.74
Operating margin%
26.14
23.66
23.78
23.14
21.80
19.22
20.13
22.49
24.93
22.32
6.18
22.32
22.81
18
3.32
Net margin%
30.23
31.52
31.51
30.02
30.25
29.23
27.32
26.64
27.25
28.26
5.14
27.32
29.63
19
27.47
P/E ratio (avg)x
26.75
29.13
30.74
29.74
29.59
31.19
32.43
35.43
38.48
41.81
22.19
35.43
30.96
57
29.61
EV/EBITx
8.333
7.262
7.799
6.613
6.890
5.956
5.146
4.904
5.049
5.003
8.983
5.049
6.284
92
10.60
FCF yield (avg)%
22.12
23.97
24.36
26.42
25.87
26.80
26.48
27.23
26.57
28.75
23.17
26.80
26.45
37
8.26
FCF margin%
0.40
3.05
5.24
4.49
1.52
0.40
2.48
0.56
0.40
0.40
8.42
0.40
1.04
32
0.363
FCF / Net incomex
1.121
1.077
1.056
1.126
1.046
1.176
1.148
1.175
1.278
1.364
1.671
1.176
1.137
56
9.21
ROIC%
18.35
20.85
21.14
18.48
15.54
14.76
16.70
19.26
21.77
22.50
6.63
19.26
18.87
68
8.66
Return on equity%
20.40
21.28
20.61
18.48
20.27
17.67
16.41
15.31
12.56
12.52
20.81
15.31
18.07
46
25.21
Return on assets%
15.49
13.22
11.65
12.11
11.61
10.50
9.12
9.64
10.41
9.31
4.56
9.64
11.06
34
0.35
EPS$
1.70
1.71
1.61
1.64
1.58
1.70
1.78
1.59
1.77
1.69
0.39
1.35%
(0.85%)
—
4.14
EPS growth%
30.76
33.66
35.68
34.06
35.43
35.01
35.96
35.36
34.29
32.65
22.42
35.01
34.65
15
1.32
Bookvalue per sh$
0.40
0.36
0.38
0.37
0.39
0.38
0.39
0.42
0.44
0.39
0.49
0.08%
0.26%
—
0.70
FCF per share$
1.32
1.42
1.35
1.46
1.28
1.33
1.18
1.02
1.02
1.05
1.81
(3.95%)
(2.99%)
—
1.76
Dividend per sh$
3.32
3.69
3.94
4.59
5.07
5.01
4.97
5.29
5.15
6.03
0.33
3.50%
7.85%
—
13.58
Div yield (avg)%
14.07
15.77
18.16
16.32
14.09
12.30
9.80
10.90
8.17
8.38
24.00
9.80
13.19
60
15.91
Payout ratio%
12.65
10.97
9.07
6.82
6.41
5.84
6.65
7.44
9.47
11.45
25.44
7.44
8.25
30
231.4
Shares (diluted)M
341.6
377.9
380.3
363.3
398.0
381.7
375.7
406.4
416.7
399.0
226.6
0.05%
2.33%
84
16.73
Buyback yield%
30.11
29.13
27.52
28.82
31.77
30.66
31.46
32.79
31.50
29.99
29.31
31.46
30.38
17
0.254
D/E ratiox
0.425
0.370
0.390
0.365
0.332
0.320
0.341
0.317
0.281
0.290
0.458
0.317
0.337
10
393.3
Enterprise value$M
467.3
474.6
542.9
538.6
604.4
631.8
731.5
712.5
761.3
781.9
364.9
5.28%
4.97%
7
372.6
LT debt$M
243.5
236.9
265.4
253.9
259.1
287.9
300.3
337.6
309.9
296.6
186.6
2.74%
2.13%
9
Revenue
$481.7M
7.44%
1.00×
Cost of revenue
$337.2M
7.44%
1.00×
Operating expenses
$63.98M
6.88%
0.95×
Property and equipment
17.47%