140.7
Revenue$M
243.0
257.1
281.9
297.8
325.5
356.0
379.2
397.9
434.3
474.5
149.4
7.83%
7.48%
95
22.04
Revenue growth%
16.97
16.13
15.96
16.42
18.41
17.26
17.82
15.17
16.58
18.72
26.23
17.26
16.78
45
23.08
Gross margin%
4.38
4.77
5.97
8.83
6.38
8.07
7.07
7.01
9.32
10.22
23.48
8.07
7.04
14
15.70
Operating margin%
29.45
32.03
33.72
33.09
33.98
32.23
34.05
36.53
36.63
39.45
7.20
36.53
33.85
57
12.31
Net margin%
31.18
30.25
29.11
31.57
28.63
27.26
26.91
27.99
30.86
30.00
2.02
27.99
29.55
45
8.086
P/E ratio (avg)x
10.66
10.04
8.978
8.584
8.638
8.117
8.572
7.753
8.339
8.516
6.620
8.339
8.578
15
37.51
EV/EBITx
6.816
7.104
7.057
6.931
7.453
6.814
6.778
6.670
6.637
7.124
24.62
6.778
6.874
87
7.43
FCF yield (avg)%
4.93
4.61
3.38
4.87
5.56
2.80
5.10
7.25
9.97
10.16
23.01
7.25
5.01
91
3.77
FCF margin%
23.37
24.73
27.32
26.89
29.70
29.71
31.58
32.18
29.76
28.44
20.34
29.76
29.07
72
0.257
FCF / Net incomex
0.287
0.311
0.337
0.298
0.283
0.298
0.289
0.303
0.281
0.281
1.575
0.289
0.293
26
13.62
ROIC%
14.85
16.22
17.04
19.31
20.64
18.88
16.63
18.35
20.79
22.95
21.75
18.88
18.62
74
6.92
Return on equity%
2.45
3.95
4.43
6.52
8.62
5.67
3.03
5.29
7.22
6.56
13.56
5.67
5.48
40
28.20
Return on assets%
19.83
19.32
19.02
21.78
19.83
22.56
22.89
24.51
25.14
22.95
9.40
22.95
22.17
75
4.42
EPS$
4.47
4.56
4.92
5.16
5.49
5.53
5.93
6.96
8.04
8.87
4.64
10.07%
8.77%
—
26.53
EPS growth%
22.19
22.45
20.54
17.64
19.36
21.21
19.67
17.55
18.06
19.81
7.52
19.67
19.74
84
2.53
Bookvalue per sh$
3.05
3.25
3.36
3.80
3.78
3.85
4.23
4.51
5.35
5.45
2.48
7.60%
6.03%
—
1.38
FCF per share$
2.82
3.08
3.39
3.57
3.64
4.04
4.14
4.89
5.61
5.83
2.44
9.86%
7.81%
—
4.57
Dividend per sh$
3.21
3.52
3.85
4.32
4.16
4.68
5.23
6.14
7.10
7.39
0.88
12.19%
8.17%
—
4.81
Div yield (avg)%
26.65
23.69
23.45
25.41
24.57
27.35
27.74
30.53
32.61
31.52
3.15
30.53
27.00
30
17.60
Payout ratio%
12.73
14.06
12.50
10.50
8.51
8.13
5.57
4.45
4.37
2.43
10.18
4.45
8.32
86
43.26
Shares (diluted)M
29.17
31.69
33.92
34.77
33.80
35.03
34.11
34.83
36.02
36.23
42.11
1.40%
1.11%
5
20.08
Buyback yield%
0.40
0.40
0.40
0.40
1.44
1.77
4.02
1.39
0.40
2.85
27.38
1.77
0.90
70
1.376
D/E ratiox
2.354
2.514
2.700
2.600
2.879
3.156
3.330
3.197
3.629
3.807
1.587
3.330
3.018
6
276.0
Enterprise value$M
75.49
75.95
77.27
86.57
99.62
97.31
96.72
89.03
92.52
92.34
307.8
(1.51%)
2.22%
25
156.4
LT debt$M
93.27
92.37
94.97
96.40
99.51
107.7
104.2
119.9
116.0
113.8
83.71
2.71%
2.00%
29
Revenue
$474.5M
7.48%
1.00×
Cost of revenue
$239.1M
7.46%
1.00×
Operating expenses
$106.4M
7.32%
0.98×
Goodwill & intangibles
18.25%
Property and equipment
14.69%
Cash and investments
14.58%