124.3
Revenue$M
178.1
192.1
209.3
226.7
248.4
263.6
281.1
300.2
320.1
342.4
137.4
6.63%
7.60%
49
14.39
Revenue growth%
24.57
26.67
24.14
23.38
23.59
23.03
25.44
28.23
26.84
27.45
3.58
26.84
25.01
67
18.53
Gross margin%
22.01
20.18
21.50
23.68
24.12
26.15
23.82
22.67
25.58
23.27
5.24
23.82
23.47
20
24.56
Operating margin%
7.49
5.08
5.02
7.65
4.89
3.46
6.39
6.67
3.96
2.13
27.42
3.96
5.05
70
13.13
Net margin%
18.34
20.69
18.54
21.01
19.40
20.84
19.78
21.66
23.81
21.89
21.12
21.66
20.76
15
27.59
P/E ratio (avg)x
37.84
43.48
48.38
53.38
58.75
68.30
75.95
71.96
70.18
69.42
9.550
70.18
63.52
79
16.00
EV/EBITx
7.553
7.611
7.245
7.487
7.922
7.623
8.472
9.148
10.56
10.69
14.51
9.148
7.773
53
4.20
FCF yield (avg)%
12.08
11.70
14.51
17.47
20.43
21.81
22.84
25.79
22.90
23.55
29.70
22.90
21.12
22
6.77
FCF margin%
21.11
20.46
23.39
24.49
26.10
25.71
28.27
27.53
25.66
23.71
5.94
25.71
25.07
65
0.253
FCF / Net incomex
0.782
0.918
1.094
1.077
1.286
1.253
1.236
1.236
1.450
1.708
1.233
1.253
1.236
31
17.49
ROIC%
15.47
16.47
17.55
18.28
17.98
18.82
17.46
17.30
18.03
15.55
23.50
17.46
17.51
56
11.73
Return on equity%
22.28
22.57
21.16
19.43
16.72
15.60
17.36
16.55
16.87
19.02
16.14
16.87
18.19
75
11.23
Return on assets%
16.56
13.62
12.47
9.80
9.27
8.43
7.45
9.18
6.54
7.07
25.00
7.45
9.23
24
1.04
EPS$
0.31
0.28
0.26
0.28
0.24
0.23
0.24
0.25
0.27
0.25
1.15
0.14%
(2.08%)
—
12.02
EPS growth%
23.33
20.87
23.32
24.91
27.31
28.70
29.60
29.23
29.65
29.06
8.57
29.23
28.01
83
0.56
Bookvalue per sh$
0.45
0.46
0.51
0.51
0.56
0.56
0.58
0.60
0.62
0.74
1.09
5.67%
7.02%
—
1.05
FCF per share$
0.75
0.77
0.77
0.72
0.63
0.55
0.57
0.49
0.48
0.49
0.95
(4.75%)
(5.20%)
—
0.89
Dividend per sh$
0.74
0.81
0.84
0.85
0.88
0.81
0.89
0.86
0.81
0.77
0.57
(2.63%)
0.25%
—
3.23
Div yield (avg)%
16.49
15.16
16.94
19.87
18.15
21.01
20.39
19.33
17.35
15.64
8.19
19.33
17.75
35
12.10
Payout ratio%
15.75
18.11
15.64
18.35
16.22
15.56
17.32
18.21
20.52
18.20
29.70
18.20
17.71
46
215.3
Shares (diluted)M
249.8
257.7
299.2
339.2
363.4
369.0
382.4
374.8
354.5
368.4
207.3
0.27%
5.21%
17
17.27
Buyback yield%
25.72
26.92
25.93
24.28
25.36
26.23
27.38
29.51
29.83
28.62
23.79
28.62
26.58
77
1.540
D/E ratiox
1.350
1.480
1.542
1.764
1.768
1.791
2.074
2.356
2.349
2.512
1.232
2.349
1.780
42
150.2
Enterprise value$M
35.23
34.20
37.04
33.77
36.45
31.72
32.81
36.00
33.96
33.74
328.9
(1.54%)
(1.25%)
88
284.3
LT debt$M
151.6
161.6
166.9
173.8
154.6
146.8
139.9
135.0
126.2
139.9
324.9
(1.98%)
(2.14%)
57
Revenue
$342.4M
7.60%
1.00×
Cost of revenue
$216.0M
7.85%
1.02×
Operating expenses
$72.69M
7.36%
0.98×
Property and equipment
14.45%