294.6
Revenue$M
222.5
220.5
223.9
230.4
238.6
241.5
245.7
243.8
249.6
256.9
312.1
1.49%
1.54%
48
14.15
Revenue growth%
26.52
28.66
31.17
32.09
34.71
36.79
34.96
32.32
30.57
32.50
24.49
32.50
32.21
93
6.83
Gross margin%
21.43
23.08
24.71
24.78
22.25
19.82
19.50
20.59
18.37
16.79
26.59
19.50
21.01
64
16.57
Operating margin%
19.78
18.04
17.06
16.07
17.27
17.84
18.04
17.33
20.28
21.71
15.17
18.04
17.94
43
12.40
Net margin%
10.68
8.40
8.46
10.31
10.84
9.96
9.53
7.36
8.43
6.87
17.39
8.43
9.00
67
21.16
P/E ratio (avg)x
10.80
10.20
11.36
10.86
10.69
11.36
10.49
11.24
10.50
10.54
8.807
10.54
10.74
61
14.93
EV/EBITx
16.40
16.49
17.11
16.60
18.25
20.33
19.86
18.67
18.42
21.68
12.35
19.86
18.34
41
15.78
FCF yield (avg)%
26.28
24.01
24.74
24.39
24.20
25.40
25.51
24.90
23.30
24.53
14.23
24.90
24.64
36
22.99
FCF margin%
26.41
28.40
29.38
27.62
26.78
28.83
29.59
27.13
27.46
25.54
28.07
27.46
27.54
63
0.465
FCF / Net incomex
1.536
1.658
1.821
1.609
1.687
1.812
1.657
1.565
1.552
1.433
0.257
1.565
1.633
31
23.65
ROIC%
11.73
10.13
7.26
7.64
5.81
6.36
8.04
8.80
9.64
11.48
6.81
8.80
8.42
18
4.86
Return on equity%
20.63
22.73
24.63
22.39
24.62
25.25
24.15
23.27
23.76
25.85
25.09
24.15
23.95
11
4.96
Return on assets%
1.61
0.40
3.19
4.34
4.54
3.47
5.47
6.66
6.03
8.67
11.58
6.03
4.44
37
1.22
EPS$
2.71
2.71
2.74
2.85
3.17
3.46
3.59
4.11
4.02
4.43
1.26
6.91%
4.97%
—
16.34
EPS growth%
10.45
10.69
10.36
10.06
9.34
7.33
6.69
4.31
2.05
0.82
22.08
4.31
8.33
21
3.88
Bookvalue per sh$
4.26
4.25
4.50
4.82
5.27
5.45
5.41
5.39
6.31
6.16
1.17
3.15%
4.86%
—
3.72
FCF per share$
3.66
3.65
4.25
4.69
5.33
5.45
5.22
5.14
5.31
5.48
3.21
0.56%
4.74%
—
2.22
Dividend per sh$
1.24
1.28
1.29
1.28
1.24
1.36
1.42
1.33
1.48
1.39
4.03
2.37%
0.17%
—
19.64
Div yield (avg)%
14.81
15.02
14.13
15.48
12.60
11.46
13.16
11.53
10.81
12.67
15.95
11.53
12.91
35
3.28
Payout ratio%
19.90
18.96
18.39
15.81
18.48
21.41
23.46
24.07
26.17
25.03
5.09
24.07
20.66
79
20.57
Shares (diluted)M
17.21
18.76
17.54
18.68
17.80
18.75
19.42
18.32
16.57
17.88
21.44
0.09%
(0.32%)
69
7.32
Buyback yield%
19.72
20.02
17.18
18.20
16.73
14.73
13.68
13.26
15.39
14.57
14.78
14.57
16.06
56
1.414
D/E ratiox
0.152
0.133
0.141
0.141
0.124
0.108
0.099
0.090
0.099
0.090
1.114
0.099
0.116
39
245.8
Enterprise value$M
303.0
305.5
345.2
344.0
383.7
416.2
477.5
559.9
596.8
687.2
74.95
12.36%
8.93%
39
218.9
LT debt$M
474.1
480.8
463.9
481.4
508.9
485.4
523.4
549.2
642.3
613.6
241.0
3.81%
2.90%
27
Revenue
$256.9M
1.54%
1.00×
Cost of revenue
$144.6M
1.69%
1.01×
Operating expenses
$40.94M
1.11%
0.96×
Property and equipment
19.64%
Goodwill & intangibles
15.76%