23.96
Revenue$M
315.3
328.3
341.8
343.9
351.5
367.5
381.8
386.1
387.2
390.0
26.42
2.10%
2.61%
60
15.17
Revenue growth%
23.32
21.42
22.86
19.92
20.54
18.29
20.17
21.98
19.49
18.82
12.67
19.49
20.35
7
8.42
Gross margin%
31.77
33.63
31.87
31.50
32.82
32.08
31.94
34.59
32.21
35.11
2.92
32.21
32.15
93
13.18
Operating margin%
14.97
17.90
20.74
21.32
23.74
21.85
22.90
22.42
19.78
17.00
12.06
21.85
21.03
71
28.06
Net margin%
24.47
24.58
26.60
26.86
26.21
23.63
22.97
23.68
24.59
24.40
17.08
23.68
24.52
66
34.49
P/E ratio (avg)x
18.59
20.21
18.39
19.69
20.18
18.77
18.75
16.30
17.05
15.62
27.13
17.05
18.67
93
30.32
EV/EBITx
33.94
29.77
28.13
30.50
29.21
27.46
24.02
20.60
20.10
17.60
13.54
20.60
27.80
54
16.92
FCF yield (avg)%
26.46
25.66
26.01
27.85
29.47
30.79
28.22
26.82
29.35
26.98
20.39
28.22
27.42
11
27.57
FCF margin%
15.74
16.55
17.96
15.69
17.44
19.86
18.13
19.07
19.60
21.83
12.43
19.60
18.05
78
1.479
FCF / Net incomex
1.299
1.288
1.413
1.587
1.760
1.821
2.001
1.984
2.005
2.068
0.627
2.001
1.790
7
28.71
ROIC%
28.94
29.81
30.89
33.59
31.07
31.95
29.98
32.59
34.96
37.72
11.78
32.59
31.51
10
2.95
Return on equity%
28.78
30.34
29.98
27.14
29.12
28.80
28.19
30.31
27.54
25.98
3.42
28.19
28.79
66
26.67
Return on assets%
14.61
16.36
14.05
16.73
14.90
15.84
17.82
15.78
15.20
14.85
15.41
15.78
15.49
10
2.29
EPS$
1.76
1.60
1.43
1.53
1.34
1.42
1.34
1.42
1.54
1.38
2.45
0.51%
(2.97%)
—
19.96
EPS growth%
15.57
14.98
15.41
17.00
16.80
16.85
18.06
17.22
14.73
12.36
23.81
16.85
16.18
65
2.50
Bookvalue per sh$
0.52
0.53
0.48
0.51
0.46
0.42
0.40
0.39
0.35
0.34
1.78
(5.84%)
(3.95%)
—
2.32
FCF per share$
2.28
2.58
2.40
2.70
2.77
2.99
2.98
2.87
2.72
2.97
0.77
1.39%
2.82%
—
2.28
Dividend per sh$
1.81
1.71
1.67
1.81
1.77
1.64
1.64
1.52
1.54
1.44
2.59
(4.07%)
(3.62%)
—
2.87
Div yield (avg)%
11.09
12.70
12.06
13.84
11.85
11.84
11.44
11.97
11.87
11.04
9.20
11.84
11.86
62
20.64
Payout ratio%
5.38
7.36
7.16
5.05
3.77
6.21
8.65
9.95
11.22
13.78
3.78
9.95
7.26
71
67.29
Shares (diluted)M
59.91
62.78
70.54
68.65
73.52
77.43
71.67
72.58
71.05
65.33
65.52
(2.34%)
0.36%
31
11.89
Buyback yield%
15.98
18.26
15.94
15.93
17.29
16.57
16.44
16.02
17.27
20.07
26.36
16.57
16.50
65
1.781
D/E ratiox
0.281
0.304
0.328
0.315
0.299
0.320
0.327
0.305
0.335
0.309
0.741
0.320
0.312
33
289.0
Enterprise value$M
266.0
277.6
289.8
249.5
242.1
257.3
276.5
288.3
284.1
241.5
276.1
(0.05%)
(2.58%)
18
246.4
LT debt$M
220.6
251.4
277.9
290.0
288.8
299.4
316.4
351.0
340.9
393.7
420.7
6.39%
6.54%
63
Revenue
$390.0M
2.61%
1.00×
Cost of revenue
$227.0M
3.07%
1.05×
Operating expenses
$90.89M
1.90%
0.93×
Property and equipment
16.70%