598.8
Revenue$M
276.0
302.7
328.6
347.1
373.2
400.2
422.2
451.9
492.6
527.0
621.8
7.14%
7.39%
22
18.90
Revenue growth%
12.68
15.31
17.91
16.65
15.44
14.26
13.43
13.10
14.85
12.73
10.95
13.43
14.56
73
25.95
Gross margin%
12.45
11.85
11.89
9.74
11.70
11.34
13.51
15.64
14.04
12.21
7.05
13.51
12.05
70
13.98
Operating margin%
15.91
14.66
16.15
13.50
13.70
13.87
15.89
12.95
13.71
13.43
16.53
13.71
13.79
71
10.17
Net margin%
26.25
28.51
29.62
31.67
34.15
36.41
34.81
34.26
37.22
39.42
6.14
36.41
34.21
7
28.39
P/E ratio (avg)x
23.94
20.27
20.11
19.58
16.71
16.50
17.32
17.06
15.78
14.40
15.56
16.50
17.19
76
31.15
EV/EBITx
13.97
14.94
16.58
19.02
21.31
24.29
26.55
28.32
27.39
29.53
18.14
27.39
22.80
20
5.03
FCF yield (avg)%
9.81
7.73
7.33
5.94
3.31
3.87
4.85
7.00
6.26
5.97
5.44
5.97
6.11
26
26.34
FCF margin%
26.42
24.06
24.48
23.08
20.20
22.42
25.27
25.96
26.59
24.20
5.85
25.27
24.34
16
0.525
FCF / Net incomex
2.643
2.908
3.084
2.948
3.351
3.570
3.411
3.978
4.200
4.760
1.220
3.978
3.381
89
2.50
ROIC%
30.02
32.32
34.54
37.30
39.64
42.35
44.97
42.65
39.73
39.92
25.04
42.35
39.69
73
15.19
Return on equity%
6.17
7.51
10.13
11.73
11.37
12.61
12.32
10.87
13.29
14.62
20.20
12.61
11.55
31
2.50
Return on assets%
12.49
9.96
10.20
9.89
12.28
14.03
16.93
15.37
15.90
12.91
18.14
15.37
12.70
20
0.64
EPS$
0.46
0.48
0.48
0.48
0.45
0.49
0.54
0.56
0.56
0.60
0.70
6.13%
3.65%
—
20.37
EPS growth%
11.11
9.05
11.74
11.54
10.89
8.46
10.68
7.91
9.87
12.05
11.20
9.87
10.79
24
1.14
Bookvalue per sh$
1.52
1.49
1.63
1.93
1.95
1.95
2.03
2.08
2.50
2.77
0.32
7.26%
8.26%
—
1.02
FCF per share$
0.79
0.79
0.85
0.79
0.90
0.98
0.94
0.92
0.87
0.80
0.43
(2.52%)
1.15%
—
0.93
Dividend per sh$
0.53
0.58
0.54
0.57
0.51
0.56
0.53
0.48
0.50
0.46
1.01
(1.98%)
(0.56%)
—
16.03
Div yield (avg)%
1.79
3.64
6.47
6.08
5.92
8.45
7.54
9.87
12.64
14.65
19.11
9.87
7.00
48
14.50
Payout ratio%
1.18
0.40
0.40
1.23
2.10
5.08
4.98
5.40
7.11
8.46
29.57
5.40
3.54
18
0.586
Shares (diluted)B
0.685
0.740
0.816
0.909
0.978
1.023
1.065
1.023
1.064
1.208
0.615
4.32%
5.46%
9
2.15
Buyback yield%
14.97
12.11
11.75
10.89
9.93
12.03
12.50
13.79
16.42
13.62
21.08
13.62
12.31
70
1.177
D/E ratiox
0.169
0.164
0.150
0.161
0.148
0.154
0.164
0.164
0.166
0.177
0.483
0.164
0.164
17
266.8
Enterprise value$M
473.3
491.3
497.0
496.2
464.4
416.7
432.1
415.4
444.5
402.6
224.1
(2.82%)
(3.02%)
37
0.052
LT debt$B
0.808
0.838
0.960
0.968
0.918
0.961
0.979
1.089
1.227
1.389
0.380
8.64%
5.05%
55
Revenue
$527.0M
7.39%
1.00×
Cost of revenue
$314.0M
7.49%
1.01×
Operating expenses
$102.9M
7.35%
1.00×
Property and equipment
15.95%