439.1
Revenue$M
377.4
393.5
413.5
430.5
458.2
490.3
512.0
547.3
568.5
596.0
453.0
5.40%
5.24%
59
14.32
Revenue growth%
13.27
13.16
14.20
12.37
12.94
12.19
14.48
12.61
10.74
11.87
8.79
12.19
12.77
24
29.26
Gross margin%
24.45
24.39
23.06
21.37
21.83
20.02
18.09
20.57
20.09
23.05
17.07
20.09
21.60
10
14.83
Operating margin%
17.33
19.20
16.56
14.46
14.52
16.59
15.27
16.91
17.56
14.74
9.51
16.59
16.58
38
25.61
Net margin%
6.47
9.04
9.40
9.82
7.07
8.47
5.59
5.59
4.00
6.45
4.17
5.59
6.77
91
31.86
P/E ratio (avg)x
36.72
35.02
35.98
37.45
38.74
38.18
37.51
38.41
37.01
41.88
23.16
38.18
37.48
29
16.35
EV/EBITx
46.23
48.72
51.26
57.60
67.61
72.70
72.32
74.40
73.55
86.37
20.86
73.55
69.96
11
28.24
FCF yield (avg)%
30.85
30.76
30.40
31.67
34.35
36.15
34.99
34.63
32.88
32.91
13.06
34.63
32.89
58
26.39
FCF margin%
13.28
12.90
14.62
13.69
13.53
11.10
12.51
15.28
13.76
11.32
20.74
12.51
13.41
15
0.224
FCF / Net incomex
0.333
0.353
0.367
0.366
0.343
0.346
0.353
0.344
0.359
0.352
0.248
0.352
0.352
83
20.35
ROIC%
6.31
4.96
3.63
2.08
3.74
3.95
2.97
2.26
1.97
1.85
6.93
2.26
3.30
17
11.80
Return on equity%
14.09
16.95
18.58
16.39
14.11
12.45
15.19
14.20
15.77
13.90
3.29
14.20
14.70
84
16.97
Return on assets%
16.78
15.52
15.29
17.60
14.67
12.57
15.29
14.05
11.07
8.82
16.86
12.57
14.98
52
1.18
EPS$
0.76
0.78
0.72
0.75
0.70
0.74
0.69
0.72
0.74
0.76
1.22
1.72%
(0.77%)
—
21.38
EPS growth%
16.55
15.33
17.08
17.10
18.21
17.96
19.20
16.69
19.16
16.42
7.67
17.96
17.09
72
0.69
Bookvalue per sh$
2.23
2.21
2.45
2.45
2.43
2.48
2.50
2.49
2.84
3.12
1.33
5.14%
3.37%
—
1.17
FCF per share$
0.63
0.70
0.76
0.88
0.87
0.93
1.02
1.06
1.13
1.35
0.28
9.08%
9.69%
—
0.83
Dividend per sh$
2.42
2.56
3.00
2.94
3.22
3.81
4.45
5.24
5.93
7.09
0.60
17.15%
11.98%
—
14.52
Div yield (avg)%
19.26
17.57
19.44
18.94
20.03
22.72
25.04
24.73
27.36
25.54
18.98
25.04
21.38
33
15.43
Payout ratio%
4.02
1.71
1.96
0.40
1.61
0.40
3.27
0.40
3.12
0.44
8.01
0.44
1.66
18
85.31
Shares (diluted)M
117.3
127.1
124.4
135.8
155.9
153.3
156.5
160.6
162.3
183.5
85.38
3.31%
4.47%
54
20.95
Buyback yield%
34.57
34.38
32.90
31.11
28.29
30.03
32.70
35.57
34.50
35.51
24.48
34.50
33.64
52
0.866
D/E ratiox
1.790
1.974
1.993
2.378
2.524
2.698
2.632
2.957
3.364
3.260
1.503
2.957
2.578
13
0.344
Enterprise value$B
0.479
0.563
0.658
0.777
0.895
0.979
1.164
1.137
1.138
1.319
0.095
8.06%
11.91%
59
440.9
LT debt$M
435.2
397.6
385.9
367.9
376.0
380.2
373.2
361.1
386.7
360.0
311.4
(0.86%)
(0.78%)
74
Revenue
$596.0M
5.24%
1.00×
Cost of revenue
$339.1M
5.40%
1.01×
Operating expenses
$95.09M
5.11%
0.99×
Property and equipment
16.66%