366.5
Revenue$M
205.8
226.4
244.7
260.4
285.8
314.1
347.0
379.2
420.6
462.0
389.9
10.08%
9.22%
69
9.52
Revenue growth%
4.98
5.78
4.88
6.44
5.04
5.44
4.73
4.26
1.56
0.40
3.95
4.26
4.93
16
12.99
Gross margin%
18.64
17.24
15.63
15.76
16.80
15.84
13.62
14.87
16.70
18.13
12.14
15.84
16.27
38
25.90
Operating margin%
9.72
12.19
15.10
16.42
16.89
19.87
22.52
23.91
26.15
25.30
7.04
23.91
18.38
75
15.31
Net margin%
24.19
24.64
23.10
23.84
22.46
21.41
19.21
19.93
19.92
21.75
13.61
19.93
22.11
64
16.17
P/E ratio (avg)x
10.43
9.540
8.893
8.520
8.584
8.514
8.632
9.025
9.399
8.290
19.41
8.632
8.763
83
12.69
EV/EBITx
12.14
11.19
10.30
10.09
10.03
9.070
10.02
9.067
10.13
10.57
31.11
10.02
10.11
29
19.21
FCF yield (avg)%
13.55
14.01
11.94
12.64
11.48
11.74
9.91
9.05
7.15
9.57
21.01
9.57
11.61
93
24.46
FCF margin%
20.85
18.68
18.59
18.67
20.83
18.27
18.48
20.95
20.16
19.30
18.90
19.30
18.99
52
0.114
FCF / Net incomex
1.769
1.710
1.694
1.663
1.501
1.501
1.454
1.494
1.440
1.356
1.600
1.454
1.501
59
25.98
ROIC%
12.87
13.68
13.54
15.45
17.49
20.34
22.51
24.78
26.84
28.28
2.89
24.78
18.92
57
24.07
Return on equity%
24.99
24.23
23.37
23.26
23.16
23.86
24.04
23.14
20.64
19.15
29.42
23.14
23.31
64
10.03
Return on assets%
11.33
12.99
14.91
14.46
11.57
9.46
7.65
4.73
2.21
0.40
11.96
4.73
10.39
59
1.02
EPS$
0.61
0.64
0.56
0.63
0.66
0.58
0.61
0.56
0.50
0.47
1.04
(6.65%)
(3.50%)
—
28.07
EPS growth%
15.40
16.76
14.28
14.69
14.54
14.14
14.24
11.87
11.64
9.73
7.55
11.87
14.26
68
0.51
Bookvalue per sh$
2.13
2.06
2.23
2.57
2.82
3.11
3.58
3.74
3.78
4.43
0.89
9.50%
9.12%
—
0.92
FCF per share$
1.60
1.68
1.61
1.64
1.57
1.51
1.58
1.49
1.46
1.63
0.44
0.81%
1.04%
—
0.68
Dividend per sh$
0.98
1.03
1.17
1.14
1.29
1.40
1.39
1.30
1.35
1.55
0.33
3.74%
5.35%
—
15.82
Div yield (avg)%
32.41
34.36
36.09
35.30
36.79
39.00
38.85
40.60
38.51
35.70
20.22
38.85
36.44
18
8.47
Payout ratio%
25.29
25.50
26.28
25.53
27.84
27.96
28.22
27.83
26.59
29.35
17.93
27.96
27.21
48
132.7
Shares (diluted)M
159.3
160.4
139.8
141.8
149.6
163.3
139.7
128.4
126.0
121.4
135.0
(4.09%)
(3.13%)
94
6.53
Buyback yield%
6.75
9.10
7.65
7.28
8.73
9.85
12.52
12.26
11.43
10.76
4.86
11.43
9.47
18
0.239
D/E ratiox
1.409
1.346
1.371
1.366
1.342
1.355
1.484
1.538
1.571
1.707
1.063
1.538
1.390
32
276.3
Enterprise value$M
317.1
301.2
294.7
292.7
289.1
286.1
265.5
240.0
220.3
231.1
388.1
(4.38%)
(2.45%)
86
0.350
LT debt$B
0.612
0.698
0.729
0.712
0.827
0.880
0.976
0.972
0.964
1.100
0.384
5.88%
6.18%
77
Revenue
$462.0M
9.22%
1.00×
Cost of revenue
$272.6M
9.17%
1.00×
Operating expenses
$112.1M
9.09%
0.99×
Property and equipment
15.72%
Spread over hurdle
(2.01%)