311.1
Revenue$M
486.9
482.6
491.4
505.1
524.2
529.1
548.9
545.8
557.6
575.2
320.0
1.87%
1.69%
77
3.63
Revenue growth%
22.40
22.11
22.81
20.94
18.82
19.52
19.42
20.18
18.08
15.91
26.74
19.42
19.85
69
17.34
Gross margin%
14.72
12.26
12.55
11.88
13.44
15.97
15.46
14.17
16.44
17.30
25.21
15.97
14.44
34
19.37
Operating margin%
7.93
10.59
11.05
12.33
9.53
10.35
12.90
10.45
8.49
6.31
29.52
10.35
10.40
53
18.90
Net margin%
1.04
0.40
0.40
3.27
3.28
3.36
3.92
5.40
7.00
9.02
14.96
5.40
3.32
85
13.54
P/E ratio (avg)x
32.50
36.60
38.83
43.95
47.03
53.05
54.30
50.02
48.69
44.25
25.95
50.02
45.64
60
27.69
EV/EBITx
13.50
12.64
14.11
13.13
12.73
13.53
12.78
12.83
13.38
12.94
6.683
12.94
13.03
72
25.55
FCF yield (avg)%
19.17
20.73
20.98
21.12
24.10
23.06
24.77
26.77
29.58
27.90
24.61
26.77
23.58
11
10.13
FCF margin%
2.81
2.08
0.40
0.40
0.78
3.32
3.23
1.73
0.40
0.40
28.17
1.73
1.26
95
0.446
FCF / Net incomex
0.107
0.110
0.104
0.092
0.090
0.085
0.075
0.070
0.071
0.066
1.613
0.071
0.088
56
8.11
ROIC%
15.91
16.93
14.58
15.87
17.11
17.91
16.72
16.77
15.75
16.10
15.41
16.72
16.41
88
18.63
Return on equity%
17.07
19.48
18.87
21.83
22.14
24.88
27.81
30.39
27.42
29.51
11.11
27.81
23.51
70
21.87
Return on assets%
16.30
18.39
16.31
17.44
16.45
15.29
14.39
17.39
16.63
17.69
13.39
16.63
16.54
43
1.33
EPS$
0.48
0.42
0.43
0.37
0.36
0.40
0.38
0.34
0.33
0.36
1.41
0.04%
(2.99%)
—
6.09
EPS growth%
20.60
21.91
21.78
21.44
20.97
20.98
22.25
19.85
17.68
18.38
6.75
19.85
20.98
51
1.82
Bookvalue per sh$
2.45
2.30
2.64
2.67
2.88
2.89
2.79
2.63
2.93
3.35
0.76
3.03%
4.69%
—
2.84
FCF per share$
1.28
1.18
1.29
1.24
1.23
1.15
1.11
1.23
1.19
1.23
1.34
(0.01%)
0.66%
—
1.96
Dividend per sh$
2.64
2.38
2.54
2.63
2.36
2.41
2.26
2.23
1.96
2.13
0.83
(2.03%)
(2.27%)
—
29.28
Div yield (avg)%
6.60
8.33
10.32
9.75
11.42
9.65
11.40
8.56
8.96
7.74
19.51
8.96
9.30
16
13.96
Payout ratio%
15.64
15.54
16.90
19.82
21.15
20.46
18.81
16.13
16.13
17.70
2.21
17.70
17.30
23
81.01
Shares (diluted)M
85.95
78.76
74.76
68.20
73.74
66.71
62.09
55.81
52.11
58.23
80.59
(4.61%)
(4.67%)
48
19.44
Buyback yield%
15.89
14.04
17.03
18.27
17.31
18.30
21.26
21.73
21.94
23.38
15.27
21.73
18.28
18
0.308
D/E ratiox
0.320
0.337
0.318
0.277
0.283
0.289
0.307
0.274
0.269
0.297
1.552
0.289
0.293
15
441.2
Enterprise value$M
183.4
165.2
175.3
168.5
177.4
180.3
173.5
161.6
173.9
152.9
474.7
(2.93%)
(2.30%)
87
431.2
LT debt$M
197.7
179.1
175.7
183.5
175.0
162.4
149.6
137.8
138.6
148.5
210.4
(3.24%)
(3.01%)
69
Revenue
$575.2M
1.69%
1.00×
Cost of revenue
$298.4M
1.70%
1.00×
Operating expenses
$82.99M
2.16%
1.05×
Property and equipment
16.26%
Spread over hurdle
13.36%