198.1
Revenue$M
312.8
329.1
350.5
378.8
410.4
431.5
463.2
492.8
535.7
569.4
203.1
6.77%
6.70%
54
29.27
Revenue growth%
27.02
25.86
26.63
28.31
25.83
24.97
22.73
23.55
21.22
21.95
21.94
22.73
25.40
24
5.34
Gross margin%
11.51
11.18
9.12
11.25
10.39
12.95
11.14
12.33
12.82
11.29
15.86
12.33
11.27
53
28.62
Operating margin%
16.51
18.69
19.48
21.09
19.22
17.23
14.47
15.50
15.92
18.55
20.16
15.92
17.89
14
4.83
Net margin%
20.54
21.82
24.03
25.30
23.60
24.29
22.91
22.96
25.95
24.52
16.91
24.29
23.82
49
35.11
P/E ratio (avg)x
19.66
18.82
17.69
17.56
15.26
13.28
14.31
13.30
14.00
15.01
27.64
14.00
15.14
39
36.13
EV/EBITx
32.49
32.37
28.81
27.79
26.43
26.17
23.27
21.55
22.82
25.60
25.27
23.27
26.30
8
12.91
FCF yield (avg)%
11.21
11.72
12.75
12.15
11.32
13.42
16.25
16.38
16.43
18.20
23.29
16.38
13.08
31
12.17
FCF margin%
31.52
32.91
34.67
36.37
35.78
37.08
35.40
35.72
32.80
32.07
14.99
35.40
35.03
6
0.876
FCF / Net incomex
0.515
0.477
0.464
0.414
0.378
0.384
0.420
0.437
0.391
0.437
0.284
0.420
0.428
81
8.64
ROIC%
24.60
24.15
22.15
20.66
20.73
17.91
15.08
13.90
12.38
9.55
26.33
13.90
19.28
58
3.60
Return on equity%
21.77
21.25
23.40
24.98
23.30
25.64
27.95
28.53
25.74
26.55
14.78
26.55
25.31
30
2.46
Return on assets%
8.52
8.91
8.04
9.79
8.12
8.94
10.51
11.42
13.44
15.99
11.99
11.42
9.36
44
3.92
EPS$
3.08
3.52
3.88
4.04
4.00
3.89
4.05
3.79
4.39
4.64
4.32
2.99%
3.54%
—
9.19
EPS growth%
24.85
25.42
28.37
31.05
29.24
29.12
31.78
33.82
31.56
29.11
20.00
31.56
29.18
70
3.78
Bookvalue per sh$
1.13
1.07
1.07
1.22
1.32
1.35
1.33
1.45
1.43
1.56
1.20
3.35%
3.36%
—
1.37
FCF per share$
1.89
1.95
2.04
2.08
2.01
1.96
1.71
1.77
1.77
1.58
3.08
(4.66%)
(2.83%)
—
4.01
Dividend per sh$
3.08
2.87
2.73
2.56
2.45
2.51
2.35
2.53
2.42
2.33
1.19
(1.04%)
(2.30%)
—
11.49
Div yield (avg)%
32.65
30.36
28.50
25.54
28.42
26.70
29.65
32.05
30.86
32.63
5.16
30.86
30.01
34
24.48
Payout ratio%
15.09
13.80
12.91
14.38
12.43
11.19
13.18
16.01
17.65
15.40
2.97
15.40
14.09
23
239.8
Shares (diluted)M
237.2
228.3
216.7
210.0
200.4
207.2
232.2
208.8
224.2
203.4
248.7
0.29%
(1.78%)
50
15.90
Buyback yield%
19.97
20.09
19.56
18.92
17.46
18.25
15.90
17.37
17.14
18.30
5.06
17.37
18.28
75
1.521
D/E ratiox
0.766
0.651
0.683
0.689
0.617
0.542
0.569
0.508
0.462
0.391
1.368
0.508
0.593
15
414.4
Enterprise value$M
428.1
487.4
517.8
502.2
491.2
532.3
547.2
501.8
532.5
599.5
130.3
4.07%
4.31%
15
657.5
LT debt$M
536.3
570.0
534.0
493.5
472.2
453.9
461.5
515.8
538.7
548.9
404.6
3.05%
(0.06%)
68
Revenue
$569.4M
6.70%
1.00×
Cost of revenue
$271.0M
6.29%
0.96×
Operating expenses
$108.9M
7.25%
1.05×
Goodwill & intangibles
16.04%
Property and equipment
14.80%
Spread over hurdle
48.24%