350.7
Revenue$M
278.8
294.7
306.5
312.9
327.4
335.1
347.6
360.3
368.9
379.6
378.6
3.00%
3.68%
88
17.31
Revenue growth%
1.55
2.03
4.58
6.48
5.93
3.27
3.64
5.98
4.46
5.38
6.73
4.46
4.52
5
22.91
Gross margin%
23.87
21.40
22.93
23.49
21.50
24.26
23.36
21.55
21.01
20.09
19.02
21.55
22.24
25
26.15
Operating margin%
26.99
24.44
22.22
21.39
20.78
20.10
18.99
20.77
22.46
21.61
20.81
20.77
21.50
69
26.19
Net margin%
27.17
25.50
22.67
22.56
23.95
25.69
23.51
26.14
28.65
30.44
28.21
26.14
25.60
80
10.61
P/E ratio (avg)x
32.46
28.65
29.76
32.07
30.81
28.29
28.06
28.59
29.49
27.89
31.07
28.29
29.07
65
24.88
EV/EBITx
5.955
5.600
6.099
5.602
5.895
5.943
5.695
6.116
6.437
6.302
26.22
6.116
5.949
79
27.46
FCF yield (avg)%
25.99
27.71
30.39
29.33
30.60
32.27
33.01
30.98
31.77
33.97
11.55
32.27
30.79
87
9.38
FCF margin%
22.25
21.50
20.84
20.12
22.95
24.36
21.56
22.52
22.00
22.95
25.52
22.52
22.12
48
0.984
FCF / Net incomex
1.370
1.333
1.483
1.408
1.514
1.463
1.446
1.396
1.606
1.671
1.208
1.463
1.454
10
7.81
ROIC%
20.90
19.21
18.90
17.01
17.77
19.51
17.48
18.61
20.77
23.60
2.59
19.51
19.05
14
24.01
Return on equity%
18.14
20.66
19.03
17.70
19.90
19.71
19.40
17.18
14.79
14.94
16.07
17.18
18.58
91
25.90
Return on assets%
12.44
9.57
9.08
8.08
6.95
8.10
9.14
9.61
10.35
8.98
3.28
9.14
9.11
26
8.19
EPS$
7.28
6.95
8.13
8.01
8.95
8.86
9.35
9.40
10.71
10.74
8.37
3.70%
3.70%
—
24.43
EPS growth%
21.44
18.45
19.32
19.95
18.94
19.67
22.54
21.27
23.23
23.50
5.08
22.54
20.61
9
2.04
Bookvalue per sh$
9.41
10.21
10.90
11.24
11.10
11.06
11.62
10.77
10.08
10.91
9.69
(0.34%)
1.15%
—
2.42
FCF per share$
2.91
2.71
2.59
2.43
2.41
2.34
2.60
2.91
2.95
3.12
1.76
5.30%
1.43%
—
4.91
Dividend per sh$
2.50
2.64
3.12
3.41
3.47
3.35
3.39
3.79
4.10
4.40
9.01
4.87%
6.45%
—
15.25
Div yield (avg)%
7.20
8.49
11.12
10.04
9.09
9.17
9.58
9.16
9.63
8.12
21.10
9.17
9.16
34
16.53
Payout ratio%
18.97
20.68
23.12
22.08
21.64
21.36
20.61
22.18
21.98
24.29
2.12
21.98
21.81
55
37.26
Shares (diluted)M
44.14
45.25
41.54
38.45
38.31
39.06
42.81
39.07
44.10
41.39
38.91
1.56%
0.73%
36
15.71
Buyback yield%
24.03
25.36
27.65
27.49
26.43
24.61
22.23
22.47
24.58
22.94
13.36
22.94
24.60
68
1.137
D/E ratiox
1.403
1.413
1.449
1.659
1.590
1.588
1.654
1.608
1.821
2.116
0.871
1.654
1.599
9
117.9
Enterprise value$M
546.9
471.2
428.1
457.4
427.9
416.4
454.2
438.5
406.6
446.0
21.93
0.84%
(1.18%)
90
491.3
LT debt$M
239.5
257.4
266.6
297.9
324.6
347.0
359.5
351.8
363.2
336.6
41.00
0.73%
4.04%
69
Revenue
$379.6M
3.68%
1.00×
Cost of revenue
$244.6M
3.69%
1.00×
Operating expenses
$71.42M
3.61%
0.99×
Property and equipment
19.02%