361.8
Revenue$M
388.2
398.9
404.7
410.3
416.8
431.8
448.4
462.2
472.4
472.8
397.8
2.55%
2.14%
79
27.18
Revenue growth%
21.98
21.58
19.74
21.88
21.86
24.02
22.02
22.87
20.78
23.32
24.37
22.87
21.93
82
13.99
Gross margin%
25.99
26.14
24.29
26.40
27.22
25.38
26.01
28.21
30.36
30.17
25.25
28.21
26.27
16
7.45
Operating margin%
11.92
10.84
8.59
8.48
8.74
9.74
10.15
8.86
11.64
13.26
5.59
10.15
9.94
92
16.78
Net margin%
19.81
19.31
18.10
19.75
18.05
20.13
22.45
19.45
21.81
19.83
19.46
20.13
19.78
39
21.77
P/E ratio (avg)x
52.36
57.68
64.92
73.64
76.27
90.01
98.43
94.71
100.7
116.0
22.87
98.43
83.14
42
7.682
EV/EBITx
14.59
14.64
16.11
15.01
14.10
14.28
13.12
15.06
13.97
15.78
17.04
14.28
14.62
15
12.68
FCF yield (avg)%
11.14
10.66
9.02
6.58
3.58
2.81
4.58
3.47
1.69
0.40
26.87
2.81
4.08
27
27.74
FCF margin%
11.58
12.82
13.06
15.06
14.70
17.68
15.29
17.79
15.95
15.07
3.16
15.95
15.07
25
1.192
FCF / Net incomex
0.861
0.910
0.990
0.927
0.955
0.935
0.890
0.816
0.780
0.721
0.629
0.816
0.900
60
25.75
ROIC%
9.17
10.61
13.04
15.15
15.25
15.74
13.40
12.22
10.59
10.67
25.82
12.22
12.63
81
15.99
Return on equity%
12.66
14.56
14.43
16.35
13.45
15.72
15.29
14.21
11.60
14.36
9.95
14.36
14.40
87
28.21
Return on assets%
26.93
28.79
27.56
26.43
28.42
31.07
30.68
30.69
28.59
29.75
24.46
30.68
28.69
95
6.07
EPS$
3.37
3.39
3.78
4.39
4.84
5.68
6.45
6.43
6.87
6.75
6.48
6.85%
8.61%
—
17.85
EPS growth%
30.89
28.30
26.21
27.72
25.07
23.40
23.39
22.77
21.30
23.55
19.17
23.39
24.31
75
3.80
Bookvalue per sh$
9.18
9.41
10.05
9.88
9.25
9.35
8.87
10.34
12.05
13.76
3.34
8.26%
4.70%
—
2.65
FCF per share$
8.81
8.47
7.77
8.24
8.67
9.30
8.84
8.03
8.63
9.40
3.74
1.62%
1.02%
—
4.70
Dividend per sh$
4.27
5.05
5.14
5.87
6.11
6.28
6.09
6.47
6.59
7.25
5.22
3.49%
6.64%
—
7.14
Div yield (avg)%
8.72
9.49
9.27
11.19
12.30
12.44
13.85
14.20
11.41
10.97
27.55
12.44
11.30
93
22.15
Payout ratio%
21.13
23.63
24.93
22.80
25.67
28.24
26.84
24.11
25.22
26.06
23.70
26.06
25.08
20
39.03
Shares (diluted)M
50.03
54.10
58.23
54.26
57.74
61.71
57.70
57.24
53.39
56.74
39.06
(0.35%)
2.14%
16
25.87
Buyback yield%
17.81
17.13
14.74
12.51
10.79
8.08
10.69
8.59
8.56
7.92
22.49
8.56
10.74
60
1.457
D/E ratiox
1.509
1.365
1.304
1.162
1.042
1.058
1.042
1.010
0.944
0.905
1.110
1.010
1.050
6
414.8
Enterprise value$M
67.40
68.76
70.09
84.36
85.25
98.93
118.5
140.1
156.1
187.4
255.9
17.06%
12.46%
53
285.8
LT debt$M
48.30
54.15
59.46
58.23
65.69
66.94
69.60
77.46
76.64
75.98
378.1
2.95%
3.82%
86
Revenue
$472.8M
2.14%
1.00×
Cost of revenue
$266.1M
1.90%
0.98×
Operating expenses
$95.83M
2.92%
1.08×
Property and equipment
16.77%