172.3
Revenue$M
382.2
378.0
388.7
398.5
398.4
401.4
400.0
405.6
408.4
414.9
184.5
0.82%
1.08%
19
23.67
Revenue growth%
27.77
25.81
26.21
28.09
27.51
29.11
29.75
31.68
30.60
32.15
9.16
30.60
28.60
95
7.21
Gross margin%
9.28
10.51
10.60
9.95
7.36
9.74
12.18
10.75
10.02
7.16
11.71
10.02
9.98
72
8.85
Operating margin%
6.45
5.25
2.79
3.33
1.86
0.57
0.40
0.78
2.89
0.91
25.97
0.78
2.32
69
24.59
Net margin%
5.35
7.58
9.80
8.54
8.41
10.15
9.59
11.87
10.87
10.42
9.98
10.42
9.70
76
12.93
P/E ratio (avg)x
27.64
23.51
21.78
21.55
18.48
16.51
16.96
18.02
19.00
20.22
9.746
18.02
19.61
75
25.35
EV/EBITx
51.46
52.11
57.68
57.83
58.92
57.93
55.53
61.43
63.98
70.26
25.49
61.43
57.88
39
12.69
FCF yield (avg)%
7.92
7.37
5.22
3.38
4.88
2.07
2.64
3.91
2.49
4.28
22.98
2.64
4.10
48
6.83
FCF margin%
12.07
14.65
15.96
17.78
16.06
17.08
15.05
17.88
17.33
16.61
26.49
17.08
16.33
90
1.119
FCF / Net incomex
1.846
2.028
1.874
1.972
2.136
2.121
2.075
2.235
2.388
2.463
0.745
2.235
2.098
59
9.91
ROIC%
9.39
6.50
5.74
3.02
4.08
3.67
1.49
0.88
1.34
3.60
19.69
1.49
3.63
5
2.82
Return on equity%
11.90
10.12
11.15
9.98
10.99
11.66
13.33
16.28
15.28
18.09
18.40
15.28
11.78
21
12.63
Return on assets%
18.80
19.59
18.27
16.05
15.78
18.36
20.39
17.79
17.33
15.71
25.96
17.79
18.03
83
0.63
EPS$
1.38
1.53
1.49
1.47
1.63
1.86
1.97
1.95
2.20
2.26
0.66
6.79%
5.93%
—
7.58
EPS growth%
16.95
18.42
18.12
18.67
18.52
15.74
15.12
14.89
12.16
11.45
25.47
14.89
16.35
51
0.74
Bookvalue per sh$
1.78
1.85
1.85
1.89
2.24
2.39
2.82
3.02
3.50
4.04
1.05
12.56%
10.64%
—
0.86
FCF per share$
1.26
1.49
1.75
2.08
2.15
2.19
2.48
2.50
2.52
2.96
1.27
6.54%
8.83%
—
1.12
Dividend per sh$
0.37
0.36
0.35
0.39
0.44
0.46
0.45
0.49
0.47
0.43
0.27
(0.46%)
2.70%
—
29.82
Div yield (avg)%
25.01
25.85
27.32
24.85
26.81
28.71
31.01
29.73
29.52
31.01
21.36
29.73
28.01
46
25.71
Payout ratio%
14.48
17.01
19.15
20.44
18.81
20.77
22.67
19.84
17.89
19.57
23.54
19.84
19.36
8
133.6
Shares (diluted)M
180.6
166.7
184.3
199.9
207.9
206.1
201.6
185.0
168.7
162.0
131.0
(4.87%)
(0.65%)
39
15.03
Buyback yield%
34.97
37.85
39.43
39.03
38.51
35.70
34.19
35.81
36.77
34.34
6.32
35.70
36.29
14
1.710
D/E ratiox
0.616
0.577
0.634
0.641
0.664
0.681
0.646
0.711
0.688
0.626
0.599
0.681
0.644
23
128.8
Enterprise value$M
348.1
382.1
380.4
441.7
479.2
548.4
548.0
598.5
668.0
708.8
35.69
8.15%
8.60%
83
147.7
LT debt$M
617.4
567.9
559.3
568.8
542.2
538.4
612.6
591.1
554.4
515.2
312.7
(1.02%)
(2.02%)
13
Revenue
$414.9M
1.08%
1.00×
Cost of revenue
$231.6M
0.86%
0.98×
Operating expenses
$81.77M
1.62%
1.06×
Property and equipment
15.13%
Spread over hurdle
(3.34%)