52.99
Revenue$M
366.8
376.9
391.9
403.4
418.2
427.7
441.9
446.5
453.0
56.10
64.05
2.35%
2.36%
45
20.44
Revenue growth%
8.13
8.18
10.65
11.99
9.86
9.85
12.21
9.96
11.10
11.68
29.22
9.96
9.91
88
27.75
Gross margin%
15.44
15.01
17.03
17.60
16.19
14.60
13.63
10.82
13.40
24.95
15.96
13.63
14.80
68
28.29
Operating margin%
22.51
21.49
24.29
26.28
25.83
27.83
29.43
32.15
33.30
17.47
23.63
29.43
26.05
51
9.35
Net margin%
16.98
17.36
20.02
18.28
21.15
22.52
20.53
21.70
19.52
8.12
15.77
21.15
19.77
56
33.53
P/E ratio (avg)x
10.10
9.907
10.21
10.38
11.28
11.82
12.99
12.44
14.26
37.68
10.67
12.44
10.91
86
19.91
EV/EBITx
15.64
16.87
16.44
16.69
17.89
17.31
17.93
19.16
20.73
26.60
28.73
17.93
17.09
10
8.41
FCF yield (avg)%
20.71
22.19
22.97
21.67
23.12
24.02
22.36
24.16
25.57
18.48
22.82
24.02
22.67
41
16.79
FCF margin%
13.78
13.18
11.69
8.94
7.27
4.52
3.13
4.46
3.64
21.08
2.60
4.46
8.10
41
1.463
FCF / Net incomex
0.109
0.110
0.113
0.120
0.111
0.114
0.108
0.109
0.111
0.270
0.843
0.111
0.110
13
24.31
ROIC%
12.85
15.24
14.17
16.37
15.35
16.42
18.04
20.73
19.34
19.62
26.34
18.04
15.86
37
10.36
Return on equity%
7.23
7.79
5.05
4.72
2.96
1.34
0.40
0.40
0.40
9.20
23.55
0.40
3.84
84
10.67
Return on assets%
29.12
29.50
28.46
26.37
28.42
27.95
28.01
27.74
29.56
19.31
9.30
28.01
28.21
16
1.06
EPS$
0.41
0.37
0.41
0.39
0.37
0.38
0.40
0.38
0.42
1.14
1.18
1.65%
(1.24%)
—
19.30
EPS growth%
27.12
26.11
24.76
24.64
26.05
27.43
25.54
25.82
23.35
28.07
7.00
25.82
25.94
6
0.81
Bookvalue per sh$
1.19
1.25
1.18
1.20
1.30
1.22
1.11
1.04
1.03
1.37
0.70
(2.85%)
(1.69%)
—
0.57
FCF per share$
1.03
1.20
1.20
1.23
1.26
1.47
1.57
1.68
1.64
0.47
0.75
5.83%
5.71%
—
0.80
Dividend per sh$
0.59
0.54
0.57
0.57
0.61
0.61
0.64
0.58
0.55
0.52
1.07
(0.56%)
0.47%
—
25.08
Div yield (avg)%
6.08
4.44
3.94
6.44
4.05
5.52
6.53
6.78
5.08
18.51
28.76
5.52
5.80
88
22.45
Payout ratio%
19.66
21.60
23.49
21.92
19.90
20.93
19.57
18.52
15.61
27.21
11.57
19.57
19.78
35
90.16
Shares (diluted)M
88.82
78.37
87.66
77.65
70.38
71.95
79.88
78.45
69.95
91.13
93.41
(2.07%)
(3.83%)
54
23.93
Buyback yield%
28.06
27.10
26.71
25.69
28.03
30.88
32.09
29.16
31.72
8.85
14.81
30.88
28.26
83
0.377
D/E ratiox
0.945
0.881
0.814
0.824
0.718
0.774
0.757
0.828
0.819
0.664
1.489
0.774
0.821
31
397.1
Enterprise value$M
482.4
451.7
479.9
544.5
539.4
527.1
523.8
554.3
597.0
375.0
215.2
1.86%
3.05%
48
0.499
LT debt$B
0.784
0.768
0.802
0.920
0.920
1.014
0.949
1.091
1.137
0.366
0.342
4.33%
5.36%
59
Revenue
$453.0M
2.36%
1.00×
Cost of revenue
$293.1M
2.49%
1.01×
Operating expenses
$96.89M
1.95%
0.96×
Property and equipment
18.65%