324.7
Revenue$M
640.8
655.5
654.2
648.2
659.3
659.3
664.0
688.6
713.2
735.5
355.6
2.21%
1.68%
41
13.92
Revenue growth%
3.09
1.06
0.40
0.40
1.18
0.40
1.41
1.12
2.26
3.49
13.53
1.41
1.15
58
5.04
Gross margin%
16.05
15.50
16.59
16.14
15.06
12.48
15.38
16.60
18.73
19.78
8.52
16.60
16.10
42
28.94
Operating margin%
6.23
3.64
4.20
3.04
4.82
6.80
6.92
9.03
9.45
7.96
18.98
7.96
6.52
39
22.27
Net margin%
29.98
28.50
27.26
30.07
31.71
31.05
33.84
31.80
30.67
33.59
7.80
31.80
30.86
38
8.990
P/E ratio (avg)x
13.32
14.57
13.42
14.68
15.66
15.29
14.82
15.57
14.89
13.22
20.33
14.89
14.75
71
9.408
EV/EBITx
36.55
35.33
35.14
41.08
46.51
49.28
48.73
49.03
47.76
53.72
16.05
49.03
47.14
14
20.41
FCF yield (avg)%
22.61
20.12
21.29
24.25
25.93
28.28
25.92
24.90
25.48
23.23
2.11
25.48
24.58
23
7.49
FCF margin%
12.23
14.26
13.24
13.00
12.13
14.54
16.37
16.63
15.91
18.32
4.24
16.37
14.40
86
0.980
FCF / Net incomex
1.047
1.084
1.084
1.120
1.068
1.064
1.001
0.994
0.903
0.779
0.532
0.994
1.055
19
6.02
ROIC%
5.51
5.66
6.90
6.69
8.46
11.10
10.68
11.09
8.27
8.66
24.12
10.68
8.36
43
18.00
Return on equity%
5.27
6.74
3.89
5.96
3.51
3.78
4.64
4.81
3.88
4.86
25.11
4.64
4.73
79
29.22
Return on assets%
3.08
0.40
0.40
0.40
0.40
3.08
0.66
0.81
2.15
1.03
28.96
1.03
0.74
17
0.57
EPS$
2.08
2.14
2.09
2.03
2.30
2.49
2.80
3.23
3.35
3.37
0.59
7.95%
5.92%
—
28.90
EPS growth%
23.27
23.38
22.91
20.98
18.43
15.57
13.99
12.80
11.12
9.25
8.82
12.80
17.00
31
1.78
Bookvalue per sh$
0.54
0.54
0.59
0.64
0.63
0.70
0.75
0.75
0.79
0.79
2.70
4.49%
3.95%
—
2.07
FCF per share$
2.06
1.89
1.81
1.91
1.94
2.00
2.10
2.28
2.06
1.94
1.03
(0.01%)
(2.03%)
—
1.30
Dividend per sh$
1.21
1.14
1.16
1.18
1.11
1.00
1.12
1.01
0.93
1.01
2.54
(1.89%)
(1.21%)
—
26.66
Div yield (avg)%
17.36
17.43
17.26
15.41
13.45
16.30
17.76
14.95
14.82
17.45
12.61
16.30
16.78
46
4.58
Payout ratio%
16.51
15.66
17.77
19.29
17.41
16.21
19.17
20.92
22.41
24.32
5.95
20.92
18.47
42
300.5
Shares (diluted)M
350.8
350.6
350.4
325.5
324.3
336.6
357.2
402.1
398.7
416.1
287.8
5.11%
2.80%
78
12.70
Buyback yield%
7.38
8.93
8.35
10.00
10.06
7.29
7.21
5.17
7.86
9.91
4.88
7.29
8.10
84
0.745
D/E ratiox
0.251
0.259
0.233
0.245
0.248
0.243
0.216
0.232
0.223
0.233
0.505
0.232
0.238
73
482.3
Enterprise value$M
433.1
395.6
399.4
390.2
386.7
403.3
439.8
422.8
371.6
338.4
605.5
(2.63%)
(3.54%)
47
392.4
LT debt$M
205.2
224.7
254.4
273.0
302.1
314.3
350.9
383.3
389.2
406.9
215.9
6.13%
6.44%
45
Revenue
$735.5M
1.68%
1.00×
Cost of revenue
$364.6M
1.67%
1.00×
Operating expenses
$160.1M
1.69%
1.00×
Property and equipment
16.62%
Spread over hurdle
27.89%