486.9
Revenue$M
381.1
412.2
444.4
476.4
525.0
576.5
613.9
667.8
733.0
793.2
538.4
8.61%
8.33%
5
20.93
Revenue growth%
24.18
26.58
25.43
28.29
28.01
29.78
29.12
26.45
26.99
25.23
9.95
26.99
26.78
53
19.76
Gross margin%
5.56
5.08
7.16
4.77
4.28
3.92
5.36
3.68
3.53
6.01
12.69
3.92
4.92
53
13.33
Operating margin%
27.72
29.81
31.41
31.22
28.80
26.89
23.97
26.38
28.16
26.26
3.23
26.38
27.94
33
28.64
Net margin%
15.56
17.48
18.01
18.19
15.81
17.64
19.06
19.47
22.33
23.79
10.30
19.47
18.10
71
14.10
P/E ratio (avg)x
30.06
31.18
35.49
34.81
34.58
34.47
38.70
41.34
44.52
51.50
28.81
41.34
35.15
26
9.355
EV/EBITx
33.60
33.03
29.68
28.54
27.59
28.44
29.21
26.29
25.47
26.06
11.94
26.29
28.49
50
8.81
FCF yield (avg)%
11.53
13.71
11.99
12.56
14.68
13.69
13.31
10.82
13.54
15.87
22.59
13.54
13.43
92
23.94
FCF margin%
15.51
12.80
11.10
11.79
9.55
11.79
11.83
10.35
10.21
8.35
5.05
10.35
11.44
12
0.634
FCF / Net incomex
1.727
1.725
1.648
1.871
2.087
1.952
2.166
2.390
2.253
2.187
1.283
2.187
2.019
73
29.70
ROIC%
21.24
24.23
25.53
25.46
23.16
24.24
27.15
28.32
26.78
29.62
4.60
27.15
25.50
53
4.32
Return on equity%
26.82
27.04
25.28
23.50
22.48
23.87
26.24
24.50
23.10
20.82
2.95
23.87
24.19
7
28.60
Return on assets%
6.47
4.50
2.83
1.44
3.89
1.24
0.83
0.76
1.53
3.64
19.83
1.24
2.18
87
12.46
EPS$
6.14
6.30
6.14
5.75
6.31
5.80
6.42
6.15
6.11
6.32
13.46
0.03%
0.53%
—
18.38
EPS growth%
26.56
28.35
30.78
29.11
31.69
30.96
30.28
28.77
30.73
28.40
3.14
30.28
29.69
45
8.57
Bookvalue per sh$
1.57
1.39
1.45
1.29
1.24
1.18
1.27
1.11
0.98
1.06
10.08
(3.13%)
(4.04%)
—
12.22
FCF per share$
5.82
5.17
5.65
6.19
5.36
5.22
5.22
5.26
5.22
4.84
7.22
(2.05%)
(2.79%)
—
5.75
Dividend per sh$
4.87
5.35
5.83
5.63
5.59
6.50
7.55
8.63
9.84
10.93
13.37
14.36%
8.50%
—
16.25
Div yield (avg)%
14.28
14.25
15.42
13.22
15.66
14.68
14.34
12.65
13.31
12.41
25.68
13.31
14.26
57
18.64
Payout ratio%
5.05
7.36
9.33
10.03
9.21
6.88
6.14
7.68
5.89
6.37
29.59
6.37
7.12
49
35.50
Shares (diluted)M
44.08
43.43
44.33
48.71
50.27
53.00
60.51
67.09
79.77
84.85
35.68
11.04%
6.78%
58
18.73
Buyback yield%
9.79
11.91
10.63
8.91
7.82
6.25
5.78
4.38
1.89
4.67
17.49
4.67
7.04
62
0.382
D/E ratiox
0.513
0.554
0.608
0.707
0.699
0.685
0.765
0.835
0.888
0.866
0.680
0.835
0.703
38
0.199
Enterprise value$B
0.804
0.874
0.916
1.058
1.261
1.471
1.558
1.561
1.698
1.962
0.249
9.24%
10.79%
94
174.9
LT debt$M
348.1
340.1
308.2
320.3
318.1
284.8
262.9
244.6
250.1
264.4
164.7
(3.63%)
(2.21%)
23
Revenue
$793.2M
8.33%
1.00×
Cost of revenue
$483.9M
8.46%
1.01×
Operating expenses
$107.7M
8.13%
0.98×
Property and equipment
16.39%
Spread over hurdle
12.77%