125.5
Revenue$M
342.7
347.5
359.4
362.3
377.2
390.2
392.5
398.7
408.9
410.7
139.6
1.72%
1.98%
37
10.29
Revenue growth%
28.65
28.57
30.71
32.37
31.09
29.83
32.71
31.90
34.86
35.49
6.95
32.71
31.50
91
5.59
Gross margin%
16.08
15.91
16.99
18.38
17.27
18.54
16.82
17.75
17.48
19.89
13.04
17.75
17.38
35
7.97
Operating margin%
19.91
21.51
24.01
22.56
20.99
22.76
24.70
25.85
27.20
30.18
24.66
25.85
23.38
46
22.37
Net margin%
14.55
12.42
10.99
11.83
12.62
10.01
7.86
9.77
8.26
5.37
8.33
8.26
10.50
56
30.96
P/E ratio (avg)x
9.186
9.579
9.908
10.55
11.45
9.907
8.975
7.943
8.654
8.286
9.673
8.654
9.382
59
6.647
EV/EBITx
8.499
7.930
8.839
7.956
7.084
7.139
6.870
7.324
7.828
7.642
15.58
7.324
7.735
82
5.07
FCF yield (avg)%
5.53
4.37
3.64
5.23
3.91
5.64
5.02
3.99
3.06
1.37
20.54
3.99
4.18
78
15.26
FCF margin%
21.40
20.55
18.57
16.13
15.88
13.11
11.44
10.36
11.48
9.32
21.61
11.44
14.50
53
0.826
FCF / Net incomex
0.889
0.922
0.953
1.113
1.181
1.153
1.147
1.183
1.179
1.336
0.140
1.179
1.150
55
24.21
ROIC%
19.96
21.57
20.96
20.13
20.03
20.06
21.61
21.18
22.90
24.61
15.12
21.61
21.07
95
14.94
Return on equity%
5.74
8.24
7.62
10.06
9.28
7.71
9.32
6.83
4.82
2.54
6.68
6.83
7.66
44
16.18
Return on assets%
19.34
18.63
16.09
15.91
14.31
14.27
15.52
16.68
13.90
15.17
16.18
15.17
15.72
83
1.75
EPS$
1.63
1.79
1.95
1.97
1.88
1.96
1.91
1.86
2.06
2.09
1.84
2.05%
3.22%
—
14.47
EPS growth%
8.05
9.84
12.01
13.65
11.69
11.56
10.03
11.03
11.40
13.30
29.86
11.40
11.48
19
1.13
Bookvalue per sh$
0.39
0.40
0.40
0.45
0.53
0.59
0.62
0.64
0.71
0.69
1.40
5.14%
7.29%
—
1.58
FCF per share$
0.90
0.84
0.75
0.78
0.78
0.66
0.59
0.63
0.54
0.56
1.38
(6.25%)
(3.92%)
—
1.57
Dividend per sh$
1.07
1.00
1.10
1.11
1.10
1.15
1.03
1.06
1.03
0.94
1.20
(3.01%)
(0.51%)
—
9.98
Div yield (avg)%
21.69
18.77
17.83
15.46
15.47
16.31
13.37
13.92
11.36
8.72
17.38
13.37
15.46
23
9.31
Payout ratio%
30.95
31.76
32.71
33.00
33.80
34.20
31.53
29.91
30.86
28.27
3.83
30.86
31.64
42
98.02
Shares (diluted)M
82.04
79.03
66.84
66.03
61.31
62.60
67.11
60.39
62.00
59.96
95.52
(0.44%)
(2.73%)
55
28.01
Buyback yield%
20.48
20.33
18.29
17.29
16.75
17.93
16.62
14.81
13.62
13.29
10.76
14.81
17.02
72
1.601
D/E ratiox
1.313
1.526
1.586
1.586
1.683
1.838
1.845
2.168
2.175
2.126
1.456
2.126
1.761
20
344.0
Enterprise value$M
281.7
284.6
274.6
283.8
247.4
212.9
213.1
207.1
194.4
166.1
237.5
(7.66%)
(5.17%)
25
126.0
LT debt$M
162.7
175.1
185.5
181.4
170.3
147.6
146.3
146.5
128.5
124.0
36.61
(6.15%)
(2.39%)
92
Revenue
$410.7M
1.98%
1.00×
Cost of revenue
$231.0M
2.39%
1.04×
Operating expenses
$69.20M
1.27%
0.93×
Cash and investments
19.68%
Property and equipment
18.53%