401.0
Revenue$M
337.4
366.3
394.4
431.4
472.3
521.4
559.7
600.6
650.7
708.2
423.6
8.44%
8.82%
79
17.17
Revenue growth%
18.41
21.17
19.68
18.69
16.18
13.55
11.08
13.42
13.68
13.56
16.43
13.55
14.93
27
17.57
Gross margin%
16.67
15.82
17.24
20.05
22.40
22.16
24.89
26.99
29.37
32.04
22.39
26.99
22.28
39
4.53
Operating margin%
7.18
4.52
6.23
4.88
7.10
7.32
7.68
5.28
3.45
3.48
19.89
5.28
5.76
18
17.21
Net margin%
0.62
0.40
2.84
3.79
1.52
1.43
3.62
6.38
7.54
5.21
27.36
5.21
3.23
74
15.91
P/E ratio (avg)x
53.56
52.02
61.27
73.18
78.30
86.79
94.19
112.9
134.2
160.8
12.03
112.9
82.55
94
26.75
EV/EBITx
14.38
16.62
19.31
19.95
22.97
25.74
28.87
30.99
31.75
33.95
12.00
30.99
24.35
41
19.13
FCF yield (avg)%
28.65
29.10
31.85
34.79
32.88
34.92
35.37
34.10
36.58
35.82
5.50
35.37
34.45
32
13.93
FCF margin%
22.26
22.64
21.22
23.13
21.98
24.88
26.76
28.67
29.57
27.03
29.23
27.03
24.01
22
1.601
FCF / Net incomex
0.447
0.499
0.470
0.481
0.456
0.415
0.375
0.405
0.429
0.426
0.403
0.415
0.438
68
18.22
ROIC%
27.97
26.25
24.39
25.29
25.77
24.98
26.28
25.07
22.84
21.14
21.62
24.98
25.18
11
6.86
Return on equity%
3.94
2.81
4.71
6.42
9.14
6.83
5.93
6.67
4.47
2.19
24.81
5.93
5.32
55
20.62
Return on assets%
21.08
18.29
15.31
17.69
18.50
20.29
19.95
17.88
17.83
15.61
11.59
17.88
18.08
7
11.83
EPS$
4.25
4.19
4.32
5.20
5.32
6.24
7.18
8.28
9.02
10.77
13.25
15.15%
11.80%
—
10.67
EPS growth%
20.72
17.97
17.09
15.10
14.31
14.64
12.58
10.34
7.34
10.33
11.56
10.34
14.47
46
7.30
Bookvalue per sh$
6.81
7.10
6.85
6.87
7.50
6.85
6.99
6.31
5.59
5.69
4.67
(5.39%)
(2.34%)
—
3.33
FCF per share$
4.56
5.13
4.97
5.32
5.28
5.87
6.77
6.70
6.99
7.29
7.02
6.69%
6.12%
—
8.50
Dividend per sh$
11.79
13.39
15.12
15.10
14.66
16.00
16.04
16.62
16.35
16.63
9.42
2.55%
3.75%
—
22.67
Div yield (avg)%
21.22
19.45
17.76
18.26
17.35
17.35
19.58
19.10
17.64
15.63
24.39
17.64
18.01
13
13.46
Payout ratio%
30.81
33.04
31.65
29.40
31.77
31.38
30.17
28.65
29.50
30.33
4.16
30.17
30.57
90
34.87
Shares (diluted)M
47.22
46.05
51.44
55.97
58.18
66.32
68.05
74.18
86.52
97.59
34.67
10.90%
7.93%
84
10.13
Buyback yield%
21.24
19.49
21.31
18.84
17.01
15.93
13.81
16.45
16.05
16.74
11.93
16.05
16.88
75
0.774
D/E ratiox
0.244
0.229
0.225
0.226
0.237
0.257
0.294
0.337
0.368
0.422
0.944
0.337
0.250
26
308.0
Enterprise value$M
34.97
30.41
28.07
28.57
28.08
25.71
27.59
24.07
22.26
22.16
528.9
(4.63%)
(4.66%)
62
148.5
LT debt$M
401.0
379.9
362.4
373.4
369.1
411.1
474.8
556.0
633.0
713.4
450.0
14.09%
6.86%
17
Revenue
$708.2M
8.82%
1.00×
Cost of revenue
$396.1M
9.04%
1.02×
Operating expenses
$132.2M
8.86%
1.00×
Property and equipment
21.64%
Cash and investments
17.61%