240.9
Revenue$M
156.2
167.4
183.5
198.5
212.6
235.4
253.0
274.8
303.6
328.4
257.6
9.09%
8.55%
91
2.34
Revenue growth%
16.23
18.50
16.19
17.14
15.85
18.82
20.16
19.56
20.51
23.37
4.79
20.16
18.66
38
7.53
Gross margin%
21.29
19.84
21.85
22.06
22.90
22.87
21.41
23.88
24.26
26.33
24.81
23.88
22.46
60
20.02
Operating margin%
16.48
19.45
16.57
14.52
12.30
13.59
16.18
16.22
17.99
19.96
23.28
16.22
16.35
7
15.35
Net margin%
28.35
27.93
29.35
28.94
30.25
27.42
24.86
22.76
23.45
24.56
7.73
24.56
27.67
84
12.86
P/E ratio (avg)x
18.65
18.78
20.53
21.46
21.25
23.18
22.02
22.25
23.05
21.37
14.39
22.25
21.41
72
21.17
EV/EBITx
23.49
22.00
20.14
19.74
20.14
18.46
18.86
19.42
17.97
16.68
18.31
18.46
19.58
92
23.81
FCF yield (avg)%
30.02
27.74
27.80
29.81
28.40
28.06
26.97
27.21
29.53
30.64
9.45
28.06
28.23
20
24.90
FCF margin%
13.49
10.62
13.05
13.49
14.24
16.43
17.08
17.58
16.00
18.97
19.93
17.08
15.12
95
0.837
FCF / Net incomex
1.784
1.700
1.647
1.803
1.943
2.102
1.866
1.853
1.694
1.556
0.855
1.853
1.794
91
16.69
ROIC%
17.60
19.64
18.63
16.70
16.63
14.02
12.09
13.45
11.81
12.78
13.98
12.78
15.32
12
4.55
Return on equity%
20.32
18.04
20.70
19.75
17.68
17.02
18.86
19.29
18.91
17.24
6.62
18.86
18.88
34
3.36
Return on assets%
25.90
26.32
27.88
29.61
29.81
27.99
28.15
28.93
30.15
27.75
11.44
28.15
28.07
85
19.20
EPS$
9.45
9.87
10.73
10.13
10.17
10.95
11.78
10.95
11.25
11.63
20.71
2.71%
3.21%
—
14.49
EPS growth%
12.82
15.57
16.44
17.91
20.47
21.67
18.70
18.78
19.57
21.21
2.43
19.57
18.74
23
17.66
Bookvalue per sh$
12.25
13.33
12.10
10.58
11.39
10.55
11.32
10.69
9.29
8.03
16.92
(6.75%)
(4.94%)
—
8.16
FCF per share$
11.43
11.24
10.87
11.53
11.48
10.03
10.17
10.87
10.76
9.89
2.68
(2.93%)
(0.83%)
—
18.67
Dividend per sh$
10.72
12.00
13.96
13.72
15.95
18.27
20.34
21.72
20.49
20.87
3.13
5.52%
8.26%
—
12.41
Div yield (avg)%
3.76
3.90
5.94
6.21
5.86
7.27
6.25
7.44
7.51
4.84
17.38
7.27
6.07
92
23.47
Payout ratio%
23.53
25.76
25.04
24.45
22.98
23.74
22.38
24.01
21.99
19.44
26.54
22.38
23.64
23
10.54
Shares (diluted)M
9.068
8.902
8.640
7.935
8.171
7.864
8.785
8.501
8.743
9.090
10.60
2.15%
(0.93%)
41
11.04
Buyback yield%
3.87
1.76
3.78
2.01
3.77
2.71
4.38
6.54
6.91
4.75
13.02
4.75
3.83
64
1.770
D/E ratiox
0.336
0.326
0.316
0.307
0.361
0.352
0.376
0.373
0.426
0.482
1.362
0.376
0.356
83
0.070
Enterprise value$B
0.541
0.631
0.697
0.742
0.750
0.747
0.823
0.832
0.991
1.134
0.306
8.61%
7.59%
12
292.2
LT debt$M
26.01
26.25
26.77
27.27
31.44
35.06
37.20
44.28
46.37
48.39
89.87
9.00%
7.18%
54
Revenue
$328.4M
8.55%
1.00×
Cost of revenue
$221.9M
9.01%
1.04×
Operating expenses
$56.96M
7.84%
0.94×
Property and equipment
14.83%