179.8
Revenue$M
418.8
443.8
459.6
493.0
517.4
541.5
562.9
586.2
631.8
659.1
191.0
4.96%
5.02%
35
9.90
Revenue growth%
21.67
24.29
24.74
23.79
21.56
22.49
20.00
22.19
24.92
22.05
15.38
22.19
22.34
57
17.68
Gross margin%
33.34
36.08
36.86
35.06
33.02
34.64
34.91
35.22
37.88
40.60
29.93
35.22
35.14
40
25.29
Operating margin%
38.67
40.29
38.84
36.27
39.26
36.88
39.15
36.86
37.49
38.90
18.17
37.49
38.76
93
10.02
Net margin%
24.79
26.48
28.41
27.17
29.75
29.35
32.34
33.80
33.68
33.12
29.85
33.12
29.55
86
28.25
P/E ratio (avg)x
7.463
7.076
7.986
8.584
7.879
8.873
9.860
10.32
10.00
9.312
33.32
9.860
8.728
14
16.46
EV/EBITx
8.292
8.270
9.351
9.777
10.89
12.26
12.74
12.49
13.80
16.50
22.88
12.74
11.57
68
2.58
FCF yield (avg)%
8.31
10.26
12.12
12.03
11.88
12.47
12.60
9.65
9.38
10.71
9.55
10.71
11.30
24
20.89
FCF margin%
22.50
22.03
24.74
21.92
24.76
23.64
21.68
23.03
25.99
27.78
4.94
23.64
23.34
70
0.248
FCF / Net incomex
1.087
1.272
1.463
1.603
1.776
2.019
2.150
2.442
2.560
2.903
1.279
2.442
1.898
22
29.42
ROIC%
12.89
10.39
11.25
11.38
13.77
13.43
13.61
12.06
14.01
15.77
20.57
13.61
13.16
59
12.65
Return on equity%
28.80
26.29
26.73
28.07
27.10
26.00
25.47
22.55
23.48
25.31
22.84
25.31
26.15
53
26.20
Return on assets%
3.61
3.08
5.03
4.97
2.47
0.77
0.40
0.40
0.40
0.40
6.01
0.40
1.62
20
5.16
EPS$
4.02
3.83
3.85
4.00
3.91
4.49
4.15
4.44
4.61
4.85
5.42
4.42%
1.55%
—
14.29
EPS growth%
18.71
20.90
22.51
20.16
19.11
19.95
19.18
21.70
20.96
21.94
7.81
20.96
20.53
16
1.33
Bookvalue per sh$
0.99
0.94
0.82
0.75
0.75
0.78
0.80
0.72
0.69
0.75
2.73
0.13%
(2.71%)
—
4.68
FCF per share$
1.73
1.49
1.27
1.33
1.17
0.99
0.89
0.92
0.91
0.93
0.92
(4.58%)
(7.33%)
—
1.03
Dividend per sh$
3.27
3.18
3.01
3.09
3.08
3.34
3.39
3.61
3.62
3.25
2.32
1.08%
0.46%
—
14.62
Div yield (avg)%
6.58
9.34
8.61
11.14
9.44
10.55
12.44
10.34
7.89
5.68
18.70
10.34
9.39
40
27.93
Payout ratio%
9.33
9.35
11.88
13.70
11.29
8.88
6.31
9.22
10.06
10.64
11.48
9.22
9.70
86
42.15
Shares (diluted)M
46.80
45.30
42.86
47.21
46.36
49.80
49.88
55.59
51.19
52.29
40.95
2.44%
0.94%
44
21.72
Buyback yield%
13.45
15.46
12.88
12.36
10.82
12.43
15.32
17.23
18.90
16.59
27.03
16.59
14.38
19
1.183
D/E ratiox
2.297
2.265
2.395
2.211
2.427
2.557
2.334
2.137
2.392
2.669
1.465
2.392
2.363
17
43.49
Enterprise value$M
79.04
78.89
73.41
67.86
70.62
68.81
65.22
58.16
53.71
55.03
315.9
(4.87%)
(4.73%)
81
213.6
LT debt$M
559.0
561.7
519.9
460.8
469.0
419.5
380.1
404.2
415.8
422.9
277.2
(2.05%)
(1.95%)
25
Revenue
$659.1M
5.02%
1.00×
Cost of revenue
$360.1M
4.96%
0.99×
Operating expenses
$83.23M
5.81%
1.08×
Property and equipment
19.00%
Goodwill & intangibles
15.31%
Spread over hurdle
72.49%