55.09
Revenue$M
312.3
309.6
304.4
306.7
305.9
305.9
309.3
310.1
318.4
324.2
60.74
1.17%
0.57%
77
19.10
Revenue growth%
9.79
7.99
9.60
7.79
6.40
6.85
4.22
3.49
6.19
7.25
19.50
6.19
7.05
64
23.82
Gross margin%
23.31
22.48
22.49
22.79
23.49
25.02
24.11
25.97
28.36
28.11
3.75
25.97
23.80
22
10.86
Operating margin%
18.32
16.62
17.94
18.49
17.63
19.61
19.23
16.46
15.03
14.73
13.79
16.46
17.79
28
22.36
Net margin%
11.14
9.64
11.39
9.81
12.12
10.62
8.46
10.97
12.98
11.22
3.99
10.97
11.06
56
29.44
P/E ratio (avg)x
13.91
14.68
14.30
15.07
14.71
13.25
11.20
11.19
11.62
10.67
36.72
11.20
13.58
29
13.59
EV/EBITx
23.53
25.92
26.87
27.80
28.76
33.46
33.93
33.43
35.01
37.09
30.70
33.93
31.09
36
14.08
FCF yield (avg)%
31.78
33.61
32.18
32.52
33.07
33.49
36.06
38.74
39.31
37.68
5.57
37.68
33.55
37
21.62
FCF margin%
4.91
6.80
7.63
7.11
6.46
4.91
6.98
9.64
8.87
7.21
28.54
7.21
7.04
9
1.223
FCF / Net incomex
0.903
1.021
1.173
1.199
1.353
1.453
1.645
1.585
1.627
1.570
0.844
1.585
1.403
47
3.79
ROIC%
14.28
15.29
14.91
17.52
18.27
15.70
15.61
14.75
16.95
17.65
20.93
15.70
15.65
77
13.11
Return on equity%
19.54
19.44
22.04
22.17
23.77
25.99
28.85
30.00
29.78
29.99
11.42
29.78
24.88
89
14.45
Return on assets%
20.29
23.16
24.15
23.38
24.17
23.98
26.36
23.49
23.92
25.79
15.90
23.98
23.95
77
0.61
EPS$
0.58
0.55
0.51
0.54
0.53
0.60
0.59
0.65
0.63
0.59
0.63
2.12%
(0.67%)
—
9.76
EPS growth%
11.06
9.65
11.52
10.37
9.80
12.66
10.65
11.73
11.05
13.11
9.58
11.73
11.05
58
0.73
Bookvalue per sh$
0.80
0.77
0.78
0.90
0.86
0.85
0.98
1.03
1.03
1.10
0.78
5.14%
3.67%
—
0.42
FCF per share$
0.26
0.27
0.32
0.31
0.31
0.31
0.36
0.38
0.44
0.51
0.22
10.42%
6.58%
—
0.81
Dividend per sh$
1.11
0.98
1.10
1.00
0.99
1.04
0.98
1.04
1.02
1.11
0.73
2.17%
0.79%
—
17.57
Div yield (avg)%
13.99
15.53
17.82
17.48
17.55
16.45
17.60
17.84
20.08
20.39
24.71
17.84
17.57
14
22.90
Payout ratio%
26.25
26.18
24.33
24.52
24.88
23.33
24.76
23.99
26.15
26.09
10.08
24.76
24.82
45
324.7
Shares (diluted)M
248.7
240.7
255.3
258.0
262.5
247.3
253.2
237.6
204.9
219.0
318.8
(3.56%)
(0.56%)
19
24.75
Buyback yield%
24.34
26.34
24.59
27.57
24.65
25.52
24.13
23.00
21.38
22.51
21.15
23.00
24.46
69
1.287
D/E ratiox
1.279
1.142
1.186
1.322
1.186
1.205
1.338
1.445
1.469
1.609
1.656
1.445
1.301
77
67.14
Enterprise value$M
364.3
363.8
342.2
369.2
431.0
446.0
475.7
500.1
472.5
539.8
219.7
4.61%
4.94%
63
228.5
LT debt$M
76.80
80.22
78.88
78.55
78.56
81.53
85.89
86.96
88.75
103.9
186.7
5.75%
3.10%
86
Revenue
$324.2M
0.57%
1.00×
Cost of revenue
$177.1M
0.40%
0.98×
Operating expenses
$74.06M
1.08%
1.05×
Property and equipment
20.45%