436.9
Revenue$M
587.0
583.0
604.0
620.7
635.5
650.3
662.9
667.9
685.5
689.7
462.5
1.65%
1.78%
30
12.80
Revenue growth%
16.72
14.47
16.60
16.19
14.16
15.22
17.08
17.03
16.27
14.64
15.66
16.27
16.23
67
29.80
Gross margin%
17.76
18.58
19.92
21.47
24.27
25.11
27.06
26.18
24.74
22.01
22.34
25.11
23.14
50
11.60
Operating margin%
19.54
18.78
16.79
18.11
20.99
23.50
21.84
22.04
23.38
24.19
23.83
23.38
21.42
25
26.45
Net margin%
3.87
5.15
2.34
2.85
0.40
1.58
0.40
2.48
2.04
3.10
4.69
2.04
2.41
58
28.68
P/E ratio (avg)x
48.33
50.86
59.92
68.49
73.29
74.80
76.80
76.56
79.69
85.75
17.18
76.80
74.05
77
6.922
EV/EBITx
35.96
35.34
33.78
29.74
30.35
27.88
30.69
27.90
26.32
23.20
35.82
27.88
30.04
94
26.98
FCF yield (avg)%
28.91
28.88
29.06
29.86
28.20
25.85
24.28
22.09
20.84
19.78
9.27
22.09
27.02
16
21.22
FCF margin%
26.31
24.68
24.00
24.72
23.32
25.48
27.98
30.43
28.24
27.62
9.13
27.98
25.90
72
1.293
FCF / Net incomex
0.919
0.885
0.835
0.866
0.874
0.913
1.020
1.114
1.241
1.120
0.587
1.114
0.916
80
8.46
ROIC%
27.94
25.10
22.32
24.64
23.39
25.68
23.54
20.64
17.98
17.67
13.70
20.64
23.46
6
7.50
Return on equity%
15.94
13.02
15.31
12.90
12.17
10.14
10.69
12.12
10.48
9.98
16.58
10.48
12.14
79
23.00
Return on assets%
14.17
12.31
14.32
16.46
16.15
14.24
11.92
9.02
6.85
5.53
6.82
9.02
13.24
83
6.47
EPS$
1.36
1.40
1.26
1.13
1.21
1.13
1.03
1.03
1.01
1.09
6.70
(1.97%)
(1.69%)
—
10.95
EPS growth%
3.96
5.25
5.40
3.24
4.95
6.10
4.23
2.35
4.96
3.22
28.93
4.23
4.59
44
5.60
Bookvalue per sh$
3.97
4.21
4.42
4.08
4.17
3.91
3.92
4.01
4.09
3.62
4.14
(2.79%)
(2.51%)
—
2.88
FCF per share$
7.14
6.65
7.28
6.88
6.78
7.21
7.65
7.32
7.21
8.08
1.57
3.55%
2.07%
—
5.26
Dividend per sh$
4.17
4.44
4.84
5.14
5.47
5.18
5.53
5.66
5.26
4.92
4.38
(2.08%)
2.74%
—
10.26
Div yield (avg)%
20.60
19.05
17.24
16.36
17.36
18.88
19.38
16.82
18.41
15.50
7.53
18.41
17.88
37
28.80
Payout ratio%
0.40
2.22
4.17
2.64
3.18
2.83
3.96
5.95
5.79
7.27
6.30
5.79
3.57
35
29.15
Shares (diluted)M
24.94
22.47
23.35
21.19
22.49
20.60
19.13
19.62
19.98
18.93
28.87
(3.39%)
(3.17%)
6
18.33
Buyback yield%
16.22
19.08
21.05
20.31
17.51
20.09
21.44
22.95
24.94
24.92
21.94
22.95
20.68
29
1.524
D/E ratiox
0.400
0.442
0.465
0.539
0.572
0.653
0.644
0.623
0.694
0.747
1.349
0.653
0.598
41
0.146
Enterprise value$B
0.536
0.598
0.604
0.696
0.776
0.846
0.978
0.973
1.143
1.306
0.355
10.96%
8.97%
32
186.6
LT debt$M
77.29
76.63
79.46
79.07
85.76
95.33
108.1
104.9
107.8
112.1
49.45
5.49%
4.77%
38
Revenue
$689.7M
1.78%
1.00×
Cost of revenue
$389.9M
1.77%
1.00×
Operating expenses
$104.8M
1.64%
0.99×
Property and equipment
15.04%