305.7
Revenue$M
298.0
311.9
326.9
341.8
357.0
364.4
375.7
387.1
406.0
427.9
340.1
3.69%
4.35%
35
12.39
Revenue growth%
27.83
25.36
26.38
28.86
30.65
31.27
30.61
31.87
29.26
30.16
4.30
30.61
29.71
49
15.39
Gross margin%
24.58
23.31
23.69
26.43
26.34
24.17
24.51
22.57
23.85
26.44
10.42
24.17
24.34
14
2.30
Operating margin%
26.12
26.89
29.45
28.34
29.11
30.69
33.02
31.88
33.16
34.87
3.68
33.02
30.07
38
19.82
Net margin%
2.40
4.48
1.80
3.39
5.12
7.67
9.85
7.48
8.36
11.04
2.32
8.36
6.30
42
22.32
P/E ratio (avg)x
12.59
13.59
13.74
15.03
16.88
15.19
17.21
18.87
18.24
18.41
30.52
18.24
16.03
41
27.50
EV/EBITx
11.18
10.23
9.506
10.55
10.69
9.695
9.729
10.61
10.94
10.10
26.97
10.10
10.39
65
19.46
FCF yield (avg)%
7.81
6.63
3.64
1.96
2.71
2.37
2.13
2.30
0.83
0.40
13.97
2.13
2.33
28
29.99
FCF margin%
0.74
0.40
0.40
1.12
0.53
2.75
3.20
4.71
3.09
4.22
29.04
3.20
1.94
88
0.456
FCF / Net incomex
0.095
0.085
0.073
0.075
0.065
0.062
0.055
0.059
0.060
0.063
0.901
0.060
0.064
37
28.44
ROIC%
19.98
20.27
19.62
19.45
17.43
15.28
14.94
16.77
17.50
17.26
11.46
16.77
17.46
50
18.34
Return on equity%
16.68
13.95
12.14
9.15
11.15
11.61
11.42
12.11
14.56
15.60
23.64
12.11
12.12
72
10.43
Return on assets%
26.67
24.55
26.53
25.20
22.49
23.67
22.81
21.53
21.10
18.41
2.11
21.53
23.24
85
1.14
EPS$
0.96
0.88
0.85
0.81
0.77
0.77
0.75
0.77
0.70
0.64
1.18
(3.67%)
(5.34%)
—
24.63
EPS growth%
13.24
12.30
9.45
12.37
11.58
12.95
11.35
8.56
7.45
9.02
2.34
9.02
11.46
32
0.70
Bookvalue per sh$
1.46
1.39
1.46
1.55
1.80
1.91
1.91
2.19
2.38
2.38
1.02
5.80%
6.44%
—
0.43
FCF per share$
1.40
1.59
1.62
1.71
1.67
1.66
1.69
1.64
1.86
1.86
1.12
2.25%
4.51%
—
0.58
Dividend per sh$
0.50
0.54
0.57
0.59
0.61
0.66
0.69
0.74
0.82
0.81
1.07
5.66%
6.27%
—
23.82
Div yield (avg)%
15.64
12.90
11.23
11.39
8.65
11.33
12.26
9.42
12.32
10.21
7.99
11.33
11.36
83
22.76
Payout ratio%
26.36
27.90
26.58
23.80
24.86
22.37
21.78
19.20
19.00
21.57
6.72
21.57
23.08
58
179.9
Shares (diluted)M
160.8
170.7
163.5
146.2
151.2
143.7
151.1
132.9
146.5
141.9
175.9
(1.26%)
(1.06%)
41
20.81
Buyback yield%
20.85
22.46
23.21
23.58
21.95
24.55
26.71
27.36
30.05
28.86
19.53
27.36
24.07
63
1.277
D/E ratiox
0.543
0.548
0.527
0.574
0.555
0.599
0.706
0.766
0.824
0.902
0.963
0.766
0.587
78
131.8
Enterprise value$M
404.7
435.2
468.8
533.9
517.1
554.3
630.1
653.7
715.8
671.4
232.4
5.36%
5.11%
9
24.74
LT debt$M
257.5
303.1
319.4
314.9
366.2
382.6
420.7
412.4
462.2
528.2
99.32
7.60%
7.39%
52
Revenue
$427.9M
4.35%
1.00×
Cost of revenue
$299.5M
4.35%
1.00×
Operating expenses
$89.81M
4.00%
0.97×
Property and equipment
18.81%