50.97
Revenue$M
303.3
307.9
315.4
325.4
341.1
349.2
367.2
374.0
390.4
399.6
56.62
3.21%
3.40%
64
22.30
Revenue growth%
8.15
10.85
10.44
9.67
11.20
13.84
15.82
16.56
15.19
14.11
21.44
15.19
12.52
14
18.48
Gross margin%
16.62
16.52
14.05
15.90
14.56
16.61
14.91
12.21
14.02
13.72
9.04
14.02
14.74
83
19.18
Operating margin%
23.87
22.68
22.88
22.67
23.24
23.64
22.49
24.36
26.21
25.59
16.56
24.36
23.44
47
9.20
Net margin%
9.57
8.80
6.09
6.33
7.59
10.30
9.19
9.27
7.25
7.93
21.21
9.19
8.36
21
20.52
P/E ratio (avg)x
36.16
37.15
41.47
43.19
41.84
42.04
46.01
50.02
53.79
60.10
18.30
50.02
42.61
85
19.63
EV/EBITx
32.82
33.18
33.80
36.42
40.45
42.62
41.08
37.94
40.30
38.48
7.918
40.30
38.21
59
21.37
FCF yield (avg)%
11.17
9.68
10.40
7.84
10.49
10.24
8.88
10.78
12.12
9.41
3.79
10.24
10.32
45
29.97
FCF margin%
13.03
10.96
11.60
11.18
12.24
14.30
11.88
9.38
9.38
12.04
19.32
11.88
11.74
78
0.401
FCF / Net incomex
2.251
2.320
2.429
2.803
3.255
3.661
4.250
4.847
5.316
6.205
0.761
4.847
3.458
68
8.20
ROIC%
16.02
13.97
12.71
11.07
9.48
10.53
8.85
8.42
6.53
6.87
28.25
8.42
10.00
31
15.87
Return on equity%
17.14
16.24
13.68
11.53
13.19
12.82
14.10
15.54
16.26
13.90
9.46
14.10
14.00
15
24.55
Return on assets%
28.72
28.68
29.09
31.11
32.31
29.47
28.67
26.57
29.36
29.13
9.36
29.13
29.11
53
7.69
EPS$
2.85
2.89
3.01
3.29
3.66
4.29
4.83
5.04
5.07
5.14
8.34
7.02%
6.92%
—
28.39
EPS growth%
16.80
19.26
21.98
24.91
22.16
22.31
20.13
19.52
18.18
20.98
28.21
20.13
20.55
87
1.80
Bookvalue per sh$
3.26
3.22
3.62
4.19
4.74
5.56
6.50
6.74
6.75
6.72
4.63
7.26%
9.35%
—
5.54
FCF per share$
9.16
10.09
12.16
14.03
14.82
16.46
16.96
18.55
19.74
20.93
7.71
7.15%
10.08%
—
2.11
Dividend per sh$
5.63
5.27
5.95
5.74
6.03
6.09
5.72
6.01
6.77
6.72
7.39
2.17%
2.60%
—
27.54
Div yield (avg)%
19.04
18.92
21.85
19.03
16.03
16.44
17.14
14.80
12.17
14.96
13.57
14.96
16.79
55
10.89
Payout ratio%
25.85
28.31
29.90
32.66
30.32
31.10
33.51
30.84
30.95
28.50
13.49
30.95
30.58
52
44.57
Shares (diluted)M
38.91
34.91
32.71
35.63
32.40
34.50
35.24
36.31
34.62
30.34
44.68
(1.30%)
(3.29%)
7
6.52
Buyback yield%
10.52
7.55
5.56
3.99
6.88
3.96
5.43
4.70
4.27
5.38
27.11
4.70
5.40
33
1.379
D/E ratiox
0.771
0.815
0.783
0.731
0.752
0.776
0.807
0.898
0.955
1.006
1.425
0.898
0.795
44
299.9
Enterprise value$M
230.3
232.5
227.0
194.6
201.5
187.5
180.7
182.2
171.0
171.4
268.4
(3.18%)
(4.34%)
56
249.8
LT debt$M
242.8
246.9
245.9
252.6
282.6
323.9
313.2
306.8
328.9
335.8
146.0
3.50%
4.47%
85
Revenue
$399.6M
3.40%
1.00×
Cost of revenue
$248.3M
3.70%
1.03×
Operating expenses
$44.34M
3.47%
1.01×
Property and equipment
15.56%