56.55
Revenue$M
298.6
327.2
357.9
387.6
418.1
457.4
488.6
537.3
585.0
640.1
62.91
8.89%
8.89%
22
28.87
Revenue growth%
30.17
29.91
27.36
25.82
26.19
24.04
23.39
20.86
18.63
20.86
17.42
20.86
24.93
35
21.72
Gross margin%
7.52
5.95
4.75
6.14
4.20
5.87
4.16
2.61
3.02
1.21
12.83
3.02
4.47
14
28.83
Operating margin%
16.58
14.06
13.86
15.71
17.84
19.58
20.78
23.26
21.67
23.39
9.89
21.67
18.71
81
24.73
Net margin%
2.76
1.14
3.92
3.16
5.77
7.91
5.66
4.13
1.69
1.07
10.13
4.13
3.54
83
21.56
P/E ratio (avg)x
17.08
17.16
16.05
15.58
16.52
15.41
16.32
18.18
18.06
16.84
7.096
16.84
16.68
21
19.28
EV/EBITx
27.14
28.63
28.40
27.34
31.47
33.69
38.32
35.82
33.89
37.49
29.70
35.82
32.58
73
4.46
FCF yield (avg)%
18.43
20.44
18.84
16.39
13.57
15.14
15.90
16.96
17.27
19.65
11.08
16.96
17.11
55
26.17
FCF margin%
32.31
31.10
32.43
34.40
33.99
31.72
31.54
31.52
31.63
34.49
5.82
31.63
32.01
18
1.697
FCF / Net incomex
0.522
0.552
0.535
0.558
0.530
0.507
0.476
0.517
0.556
0.571
1.380
0.517
0.532
41
24.96
ROIC%
16.13
19.06
21.28
21.96
19.10
18.30
19.57
21.40
23.80
21.41
12.57
21.40
20.43
80
10.11
Return on equity%
23.92
26.11
28.93
30.35
28.06
29.30
26.66
24.26
23.33
22.43
19.54
24.26
26.38
10
12.21
Return on assets%
10.93
10.74
12.95
15.81
14.37
13.71
12.81
11.22
9.74
8.70
4.25
11.22
12.01
26
0.93
EPS$
0.56
0.56
0.51
0.56
0.59
0.63
0.69
0.71
0.79
0.74
0.99
4.51%
3.63%
—
19.79
EPS growth%
12.67
10.86
9.85
12.52
11.92
11.48
12.97
11.23
9.79
10.78
24.03
11.23
11.36
41
0.75
Bookvalue per sh$
0.38
0.36
0.33
0.36
0.31
0.28
0.31
0.29
0.26
0.26
1.05
(2.97%)
(5.09%)
—
0.40
FCF per share$
0.41
0.43
0.46
0.55
0.63
0.61
0.67
0.78
0.91
0.88
0.99
6.83%
9.25%
—
1.20
Dividend per sh$
0.61
0.60
0.63
0.60
0.63
0.69
0.70
0.73
0.75
0.73
1.02
2.98%
1.03%
—
23.44
Div yield (avg)%
6.24
8.13
10.40
11.12
8.66
11.28
11.94
13.45
13.30
11.76
9.81
11.94
11.20
52
21.95
Payout ratio%
25.14
26.82
25.43
23.43
23.66
25.83
28.67
26.65
28.93
27.53
6.33
27.53
26.24
83
236.9
Shares (diluted)M
382.6
445.1
536.3
556.3
550.5
587.9
654.7
734.0
837.4
836.7
227.3
8.73%
9.43%
25
6.33
Buyback yield%
29.44
28.48
30.24
28.09
28.63
25.71
27.69
26.83
29.54
26.92
6.84
26.92
28.29
15
1.373
D/E ratiox
1.387
1.303
1.422
1.231
1.233
1.315
1.175
1.245
1.154
1.229
0.622
1.229
1.239
50
252.1
Enterprise value$M
607.1
578.8
592.4
592.1
650.8
696.0
761.5
777.3
868.2
839.5
394.0
5.22%
3.05%
38
685.1
LT debt$M
112.6
124.4
132.1
127.6
147.4
167.9
198.6
236.9
242.5
238.4
64.97
10.10%
8.40%
42
Revenue
$640.1M
8.89%
1.00×
Cost of revenue
$448.1M
8.89%
1.00×
Operating expenses
$100.2M
8.70%
0.98×
Property and equipment
18.20%
Spread over hurdle
(5.15%)