107.6
Revenue$M
312.7
317.3
335.4
354.7
361.6
378.0
389.6
409.2
425.2
431.5
118.2
3.60%
3.51%
35
4.94
Revenue growth%
23.91
24.68
25.01
25.22
24.21
25.27
24.38
24.76
24.92
26.30
13.00
24.92
24.84
26
20.40
Gross margin%
25.89
24.20
25.49
23.67
23.84
26.26
29.25
30.81
29.93
29.43
11.60
29.43
26.07
45
8.93
Operating margin%
10.09
12.04
14.34
13.32
11.14
9.24
8.50
5.65
4.89
2.47
16.15
5.65
9.66
8
14.85
Net margin%
15.22
16.59
14.99
16.96
19.51
16.93
17.98
19.18
17.55
17.21
12.93
17.55
17.08
75
8.002
P/E ratio (avg)x
28.36
29.59
26.41
24.94
22.38
20.97
19.76
20.28
18.76
18.04
28.62
19.76
21.68
14
25.35
EV/EBITx
50.10
55.33
56.82
53.53
55.09
51.59
60.39
65.66
65.69
61.78
17.63
61.78
56.07
34
25.59
FCF yield (avg)%
7.59
5.49
6.09
3.61
5.00
7.27
5.75
3.86
4.58
6.45
4.65
5.75
5.62
67
23.02
FCF margin%
6.69
5.03
4.84
4.20
3.92
4.21
6.74
8.12
9.51
10.70
18.22
8.12
5.86
37
0.326
FCF / Net incomex
1.575
1.603
1.772
1.698
1.905
2.108
1.983
2.056
2.135
2.189
0.499
2.108
1.944
7
15.88
ROIC%
17.26
15.42
13.45
12.87
14.89
15.84
12.85
13.49
10.88
11.94
19.56
12.85
13.47
9
14.90
Return on equity%
18.38
17.99
19.81
21.30
22.66
23.30
22.05
23.58
24.47
22.48
25.09
23.30
22.27
12
25.17
Return on assets%
13.54
15.83
17.44
19.64
20.41
17.42
17.37
16.90
18.09
18.16
29.12
17.42
17.43
66
0.96
EPS$
1.53
1.68
1.88
2.06
2.22
2.41
2.45
2.36
2.49
2.65
1.07
3.61%
7.27%
—
10.14
EPS growth%
8.86
8.76
5.84
6.03
6.66
5.14
6.32
4.92
4.51
7.08
6.06
5.14
6.18
94
1.04
Bookvalue per sh$
0.69
0.66
0.71
0.69
0.70
0.71
0.69
0.80
0.85
0.83
1.15
3.43%
2.35%
—
0.63
FCF per share$
0.72
0.72
0.78
0.76
0.80
0.81
0.88
0.84
0.87
0.77
0.77
(0.93%)
1.01%
—
0.21
Dividend per sh$
1.18
1.10
1.11
0.99
0.90
0.88
0.92
0.83
0.80
0.82
1.11
(1.91%)
(4.25%)
—
24.09
Div yield (avg)%
9.06
9.97
9.99
12.55
9.65
10.85
8.01
8.84
10.91
9.18
22.27
9.18
9.81
61
12.50
Payout ratio%
5.27
7.76
8.58
8.92
11.21
13.00
12.98
10.77
9.93
8.83
13.08
10.77
9.42
39
145.0
Shares (diluted)M
191.8
219.0
229.2
261.4
306.3
320.9
324.2
351.3
366.9
406.1
144.9
5.80%
9.52%
42
9.57
Buyback yield%
25.85
28.14
29.42
30.74
29.60
31.90
29.04
31.76
32.33
31.37
10.93
31.76
30.17
64
1.453
D/E ratiox
1.781
1.671
1.739
1.715
1.805
1.688
1.831
2.067
2.112
2.156
1.401
2.067
1.793
80
195.2
Enterprise value$M
296.5
338.3
338.6
330.6
312.9
362.3
414.1
435.7
418.5
475.2
59.43
8.72%
4.84%
74
134.1
LT debt$M
515.5
574.6
652.5
677.5
661.5
726.4
720.7
713.5
809.3
860.7
47.85
5.41%
6.50%
60
Revenue
$431.5M
3.51%
1.00×
Cost of revenue
$220.2M
3.62%
1.01×
Operating expenses
$72.31M
2.86%
0.94×
Property and equipment
16.84%
Spread over hurdle
22.70%