230.2
Revenue$M
267.0
263.9
260.4
268.9
268.3
276.4
272.7
272.3
273.9
243.8
254.4
0.36%
0.77%
44
8.82
Revenue growth%
18.31
20.11
18.89
17.72
15.07
16.70
18.99
16.07
18.42
18.12
4.63
16.70
18.36
86
20.57
Gross margin%
16.91
15.53
14.16
15.54
16.33
18.91
18.03
20.87
18.15
12.83
13.90
18.15
17.47
6
19.52
Operating margin%
24.90
26.69
27.59
28.90
28.16
31.12
32.26
30.40
31.54
26.64
7.53
31.12
28.53
45
16.11
Net margin%
21.90
19.30
18.05
17.32
15.37
14.90
17.31
15.96
15.24
21.72
10.65
15.37
17.31
79
18.14
P/E ratio (avg)x
19.93
17.75
17.73
18.10
15.82
16.60
16.05
16.89
17.52
6.670
8.310
16.60
17.63
68
9.620
EV/EBITx
45.12
43.86
46.73
46.96
47.38
47.29
51.05
55.34
56.53
16.09
33.56
51.05
47.12
40
7.63
FCF yield (avg)%
10.98
12.03
9.10
8.06
9.78
11.70
9.51
9.92
9.22
20.90
6.77
9.78
9.85
25
27.68
FCF margin%
22.66
24.87
26.19
29.17
31.72
32.03
33.17
32.26
32.24
4.46
26.57
32.24
30.45
19
0.117
FCF / Net incomex
1.987
1.979
2.234
2.253
2.684
3.055
3.476
3.516
3.713
0.901
0.710
3.476
2.469
60
16.46
ROIC%
7.77
10.07
11.14
8.65
8.56
7.27
6.42
5.57
5.07
24.84
20.16
6.42
8.15
28
3.37
Return on equity%
11.60
14.11
16.52
18.31
21.17
19.23
21.67
21.97
22.96
7.95
16.43
21.67
18.77
81
23.05
Return on assets%
14.84
15.46
18.46
20.92
22.30
24.86
22.79
22.84
22.82
13.25
21.14
22.82
21.61
13
2.12
EPS$
1.85
1.66
1.63
1.74
1.76
1.95
1.80
1.86
2.05
2.21
2.35
3.35%
2.84%
—
26.24
EPS growth%
7.70
10.51
11.84
11.29
13.96
16.62
14.05
14.28
11.92
13.37
27.28
14.05
11.88
8
2.79
Bookvalue per sh$
3.46
3.61
3.65
3.49
3.32
3.57
4.16
4.38
4.57
1.17
2.45
5.52%
3.70%
—
1.76
FCF per share$
1.60
1.68
1.81
1.96
2.08
2.27
2.38
2.58
2.50
2.64
3.20
5.00%
5.61%
—
0.83
Dividend per sh$
0.82
0.85
0.80
0.89
0.85
0.93
0.97
0.96
0.96
0.96
3.19
1.46%
3.03%
—
21.31
Div yield (avg)%
24.65
21.84
21.62
18.99
19.23
20.78
19.50
16.85
15.09
10.31
28.45
19.23
20.14
34
7.17
Payout ratio%
29.84
32.62
30.31
28.27
28.82
29.05
28.56
29.83
27.18
22.39
8.27
28.82
29.17
85
43.02
Shares (diluted)M
43.30
43.04
47.63
42.21
47.00
51.14
56.69
62.81
66.99
42.21
43.29
9.68%
5.82%
84
7.37
Buyback yield%
10.86
13.55
12.68
10.82
9.75
9.10
11.28
12.68
9.80
4.73
16.25
9.80
11.07
5
1.190
D/E ratiox
1.887
1.799
1.747
1.609
1.626
1.613
1.702
1.592
1.764
1.122
1.139
1.626
1.725
11
142.8
Enterprise value$M
331.5
381.6
380.4
401.4
415.1
422.6
400.6
461.2
465.0
286.3
273.0
2.99%
4.63%
11
175.8
LT debt$M
385.7
381.7
443.1
494.8
527.1
555.8
644.9
669.2
714.7
233.0
197.9
7.63%
7.26%
36
Revenue
$273.9M
0.77%
1.00×
Cost of revenue
$172.7M
0.78%
1.00×
Operating expenses
$67.16M
0.77%
1.00×
Property and equipment
16.75%
Goodwill & intangibles
14.32%