110.8
Revenue$M
196.6
199.9
210.3
216.3
225.6
232.7
236.9
249.9
260.4
271.7
121.0
3.79%
3.71%
32
3.19
Revenue growth%
27.65
25.14
23.71
25.23
27.55
28.57
29.07
29.75
27.82
28.07
10.81
28.57
27.74
53
2.50
Gross margin%
19.83
18.61
19.44
21.39
23.46
21.73
20.76
23.18
25.28
24.99
22.95
23.18
21.56
64
4.81
Operating margin%
17.57
18.71
17.13
19.34
20.33
19.53
20.72
22.74
23.12
23.21
28.37
22.74
19.93
10
9.19
Net margin%
27.47
28.87
31.40
32.07
34.67
35.19
32.72
31.72
28.76
30.36
22.63
31.72
31.56
90
12.29
P/E ratio (avg)x
39.13
42.45
46.33
45.50
46.08
53.03
52.29
51.57
53.67
63.38
9.446
53.03
48.95
57
9.766
EV/EBITx
42.79
43.96
47.32
51.30
52.60
57.63
66.37
70.31
69.03
80.69
26.84
69.03
55.11
70
27.56
FCF yield (avg)%
27.75
26.48
23.72
23.99
24.22
23.24
23.18
26.00
24.25
26.30
11.81
24.25
24.24
75
2.33
FCF margin%
26.21
26.75
29.21
27.99
26.76
29.72
28.88
29.60
28.07
26.51
16.75
28.88
28.03
32
0.519
FCF / Net incomex
1.013
1.151
1.362
1.527
1.621
1.923
2.239
2.356
2.494
2.876
1.576
2.356
1.772
13
12.75
ROIC%
21.07
20.47
18.22
15.33
16.88
19.60
20.61
22.32
25.12
25.41
28.76
22.32
20.54
7
3.14
Return on equity%
19.13
17.19
15.59
12.96
15.45
15.22
14.23
14.26
16.10
16.63
2.59
15.22
15.52
45
16.05
Return on assets%
29.84
31.89
29.27
29.30
28.85
27.58
25.84
25.53
27.89
28.78
24.44
27.58
28.82
10
0.88
EPS$
0.86
0.86
0.87
0.81
0.86
0.78
0.77
0.86
0.87
0.78
0.91
(1.97%)
(0.03%)
—
19.17
EPS growth%
8.95
11.39
11.82
11.06
13.22
12.12
12.15
13.33
13.64
15.76
5.66
13.33
12.13
35
0.54
Bookvalue per sh$
0.69
0.69
0.70
0.81
0.83
0.80
0.81
0.94
1.11
1.07
0.91
5.07%
6.32%
—
0.92
FCF per share$
0.74
0.72
0.71
0.75
0.70
0.72
0.78
0.81
0.90
0.95
0.85
6.37%
2.64%
—
0.19
Dividend per sh$
0.29
0.26
0.28
0.30
0.30
0.29
0.28
0.27
0.24
0.22
0.59
(5.70%)
(3.57%)
—
7.63
Div yield (avg)%
16.15
14.11
15.71
14.65
15.94
17.18
17.93
15.14
12.78
10.16
25.76
15.14
15.42
14
4.64
Payout ratio%
8.55
11.20
9.08
9.02
6.88
4.36
2.62
3.97
1.96
1.39
7.06
2.62
5.62
76
169.6
Shares (diluted)M
274.1
330.3
353.8
393.6
442.6
523.4
589.7
647.8
720.2
807.4
176.0
12.77%
12.14%
94
14.07
Buyback yield%
10.68
11.42
14.11
11.61
13.41
15.46
16.42
16.90
17.42
19.43
20.52
16.90
14.78
58
0.565
D/E ratiox
1.190
1.101
1.009
1.046
1.138
1.092
1.167
1.242
1.354
1.368
0.242
1.242
1.152
83
179.1
Enterprise value$M
209.7
213.8
257.8
285.2
291.5
325.6
362.3
351.4
416.8
477.8
95.29
10.39%
10.36%
56
183.6
LT debt$M
48.05
54.67
51.86
50.69
59.48
65.71
66.82
69.67
74.03
84.76
209.7
7.34%
6.46%
10
Revenue
$271.7M
3.71%
1.00×
Cost of revenue
$147.6M
4.04%
1.03×
Operating expenses
$59.21M
3.53%
0.98×
Property and equipment
15.28%
Goodwill & intangibles
14.65%