61.03
Revenue$M
284.8
288.9
294.0
298.8
305.3
310.0
322.2
329.4
329.9
333.2
62.58
1.77%
2.02%
9
2.59
Revenue growth%
27.77
30.43
31.84
33.23
30.94
31.18
28.61
25.76
26.34
24.55
6.48
26.34
29.52
59
14.24
Gross margin%
29.12
31.73
33.95
31.21
29.70
28.80
31.70
32.82
31.38
28.50
24.44
31.38
31.29
42
2.57
Operating margin%
12.83
12.63
14.80
12.02
10.05
10.21
10.30
11.38
13.21
10.76
4.37
10.76
11.70
73
10.33
Net margin%
17.43
18.38
21.22
18.29
17.73
20.02
19.19
18.30
18.96
16.77
10.55
18.96
18.34
17
35.83
P/E ratio (avg)x
33.83
35.13
37.96
33.95
34.22
30.72
33.16
32.18
35.79
33.97
37.01
33.16
33.96
77
33.66
EV/EBITx
13.26
12.52
12.17
12.65
10.88
11.31
11.20
10.44
10.76
10.88
12.39
10.88
11.26
29
6.36
FCF yield (avg)%
14.82
12.60
13.70
16.60
18.05
18.20
18.54
21.48
22.46
23.33
21.21
21.48
18.12
82
12.73
FCF margin%
14.44
17.16
17.72
15.66
17.56
17.77
17.93
15.99
15.82
18.11
8.88
17.77
17.36
34
0.942
FCF / Net incomex
1.481
1.385
1.241
1.347
1.387
1.373
1.429
1.395
1.386
1.531
0.266
1.395
1.386
93
26.53
ROIC%
0.50
1.96
0.40
0.40
0.57
1.04
0.40
0.40
0.40
1.80
19.46
0.40
0.45
31
12.15
Return on equity%
13.80
11.47
11.03
10.97
7.98
5.59
7.75
9.10
11.01
11.23
23.44
9.10
10.99
69
9.54
Return on assets%
17.85
20.44
20.46
21.42
19.28
17.70
16.32
18.07
18.14
16.68
5.76
17.70
18.11
26
0.23
EPS$
1.05
1.12
1.15
1.24
1.21
1.15
1.11
1.15
1.30
1.28
0.26
1.09%
1.95%
—
16.86
EPS growth%
25.80
27.42
27.32
29.14
29.72
29.88
30.81
31.91
34.79
34.62
21.06
31.91
29.80
9
0.78
Bookvalue per sh$
1.22
1.34
1.50
1.70
1.78
1.79
1.83
1.74
1.94
2.18
0.68
4.11%
6.77%
—
1.10
FCF per share$
0.89
0.95
0.93
0.95
1.05
1.13
1.25
1.13
1.07
1.01
1.00
(0.86%)
0.41%
—
0.43
Dividend per sh$
0.62
0.63
0.63
0.65
0.67
0.62
0.53
0.55
0.55
0.50
0.57
(5.88%)
(2.47%)
—
19.87
Div yield (avg)%
29.09
27.73
26.45
27.36
29.12
31.36
30.69
29.58
30.70
27.78
24.87
30.69
29.10
74
28.63
Payout ratio%
10.31
8.29
9.26
6.87
5.82
3.93
1.91
1.86
0.85
1.57
28.74
1.86
4.87
9
115.7
Shares (diluted)M
179.4
186.2
209.6
242.4
280.3
330.2
337.1
403.5
459.4
455.0
117.2
10.18%
11.27%
70
15.48
Buyback yield%
30.02
27.66
26.16
23.49
21.67
23.35
24.34
22.19
24.63
25.47
6.08
24.34
24.49
79
0.920
D/E ratiox
0.182
0.177
0.182
0.171
0.176
0.193
0.184
0.211
0.246
0.268
1.354
0.211
0.183
55
143.5
Enterprise value$M
313.5
326.6
342.3
398.1
403.9
463.6
557.9
582.6
596.0
670.0
131.6
10.66%
9.70%
56
106.8
LT debt$M
214.8
234.1
221.2
255.1
267.8
256.9
269.6
254.5
273.1
272.1
122.1
0.32%
2.72%
43
Revenue
$333.2M
2.02%
1.00×
Cost of revenue
$233.2M
2.02%
1.00×
Operating expenses
$62.88M
2.09%
1.01×
Property and equipment
14.40%
Spread over hurdle
(0.16%)