524.8
Revenue$M
447.7
489.6
535.3
587.3
622.6
676.1
726.6
773.9
821.6
899.6
548.7
7.64%
8.16%
61
17.16
Revenue growth%
3.63
1.83
3.43
5.76
5.36
7.48
5.19
3.87
4.88
4.66
19.73
4.88
4.77
95
15.27
Gross margin%
6.94
4.14
3.58
5.40
5.91
4.80
2.01
0.93
2.27
0.40
19.08
2.01
3.86
33
16.73
Operating margin%
16.35
18.35
17.39
14.97
13.23
11.04
13.91
11.43
8.84
10.20
23.66
11.04
13.57
46
9.93
Net margin%
0.40
2.69
1.81
4.34
5.73
7.78
5.18
2.19
1.43
1.87
13.05
2.19
2.44
8
13.59
P/E ratio (avg)x
17.98
17.06
18.27
20.00
19.26
19.62
20.19
17.99
19.50
21.73
23.49
19.62
19.38
67
34.48
EV/EBITx
11.26
11.04
11.58
9.956
9.069
8.683
9.263
8.189
8.716
8.096
20.43
8.683
9.166
69
27.52
FCF yield (avg)%
9.95
10.77
11.59
14.33
16.13
14.51
16.95
17.07
14.85
15.53
2.58
15.53
14.68
82
22.22
FCF margin%
0.40
0.40
0.40
0.40
0.40
0.40
2.61
3.79
5.89
7.97
21.36
3.79
0.40
82
1.071
FCF / Net incomex
0.664
0.685
0.720
0.713
0.728
0.647
0.667
0.734
0.766
0.764
1.476
0.734
0.717
78
5.05
ROIC%
28.72
28.29
29.92
29.69
29.22
28.84
31.41
31.90
32.52
35.07
7.53
31.90
29.80
41
26.12
Return on equity%
0.70
0.68
0.40
0.40
2.24
0.40
0.40
2.77
0.81
2.26
10.12
0.81
0.69
38
6.59
Return on assets%
0.58
0.40
0.66
1.72
0.70
0.95
0.82
1.16
3.16
1.39
16.79
1.16
0.89
8
6.74
EPS$
9.53
9.53
10.30
10.91
11.40
12.01
13.24
13.11
11.68
12.15
7.54
1.27%
1.77%
—
9.31
EPS growth%
19.79
20.19
17.40
17.06
18.62
20.77
21.11
20.39
20.07
18.24
28.37
20.39
19.93
32
5.18
Bookvalue per sh$
5.39
5.01
5.23
5.06
4.95
4.84
5.40
5.57
6.32
6.32
6.00
5.00%
3.06%
—
6.71
FCF per share$
4.51
4.01
3.84
3.34
2.87
3.00
3.10
3.17
3.28
3.05
3.80
1.19%
(3.67%)
—
5.16
Dividend per sh$
2.59
2.18
1.87
1.96
1.80
1.85
1.58
1.71
1.85
1.61
2.69
(2.15%)
(5.31%)
—
9.95
Div yield (avg)%
28.76
28.67
27.54
27.17
29.54
31.41
31.94
33.24
32.74
35.19
28.67
32.74
30.47
36
18.94
Payout ratio%
27.37
29.33
27.52
26.95
24.01
23.82
24.42
25.18
24.48
24.91
9.86
24.48
25.04
32
44.43
Shares (diluted)M
24.88
24.78
26.90
29.16
25.84
26.11
28.06
26.24
26.81
28.19
43.14
1.76%
(0.28%)
12
2.59
Buyback yield%
20.63
22.59
20.25
20.27
18.82
20.36
21.44
22.31
21.48
18.50
25.03
21.44
20.50
88
1.479
D/E ratiox
0.709
0.731
0.857
0.869
0.996
1.112
1.308
1.300
1.296
1.307
1.591
1.300
1.054
74
614.6
Enterprise value$M
272.5
253.3
284.1
284.2
279.3
307.7
276.5
289.9
283.8
299.1
684.1
1.37%
0.01%
31
135.8
LT debt$M
211.0
241.8
231.4
236.5
249.1
232.9
236.4
219.0
221.0
214.2
722.6
(2.98%)
0.36%
64
Revenue
$899.6M
8.16%
1.00×
Cost of revenue
$384.3M
8.18%
1.00×
Operating expenses
$217.1M
8.20%
1.00×
Property and equipment
14.32%