122.9
Revenue$M
87.26
93.42
100.3
105.8
110.9
117.8
123.6
129.9
138.4
143.2
126.3
5.24%
5.72%
36
2.47
Revenue growth%
8.93
6.40
8.32
9.71
9.69
8.58
9.50
8.09
6.67
9.42
28.44
8.58
8.75
90
25.13
Gross margin%
20.57
23.18
23.48
23.72
23.39
21.33
22.05
23.37
24.50
25.36
9.66
23.37
23.38
13
23.63
Operating margin%
27.78
29.15
29.86
30.04
29.05
26.35
23.91
23.32
24.19
25.70
24.89
24.19
27.07
45
23.61
Net margin%
24.02
24.79
22.77
24.97
24.96
24.61
27.00
25.79
23.29
26.04
8.77
25.79
24.88
64
11.31
P/E ratio (avg)x
16.38
18.33
16.29
17.65
17.41
16.90
15.71
17.10
18.92
17.11
32.77
17.10
17.10
87
36.04
EV/EBITx
33.43
39.16
40.30
45.40
52.10
61.75
63.60
71.41
73.34
84.07
27.88
71.41
56.93
79
23.48
FCF yield (avg)%
18.77
18.04
21.04
20.42
18.71
16.31
18.85
20.68
18.72
18.53
28.60
18.72
18.75
9
11.40
FCF margin%
24.85
26.80
24.15
26.89
28.48
28.32
25.75
28.45
27.01
26.83
14.14
27.01
26.86
91
0.798
FCF / Net incomex
1.176
1.081
1.073
1.038
1.134
1.194
1.265
1.208
1.221
1.281
1.110
1.221
1.185
22
26.50
ROIC%
25.01
24.66
25.95
26.03
25.94
23.84
23.25
22.78
21.21
23.99
21.67
23.25
24.33
9
17.23
Return on equity%
9.68
7.60
6.13
3.78
3.14
5.85
8.24
8.38
9.61
12.59
18.28
8.38
7.92
41
20.62
Return on assets%
26.94
25.68
23.51
23.02
23.16
25.25
27.09
25.90
27.24
27.81
5.72
27.09
25.79
91
0.42
EPS$
1.29
1.38
1.43
1.60
1.83
1.83
2.04
2.15
2.18
2.17
0.44
3.48%
6.07%
—
26.21
EPS growth%
10.02
9.53
7.52
5.63
8.40
5.69
3.04
5.03
5.31
5.51
2.50
5.31
5.66
46
0.66
Bookvalue per sh$
0.62
0.72
0.82
0.95
1.02
1.17
1.34
1.55
1.82
1.87
1.08
12.77%
11.85%
—
0.43
FCF per share$
0.48
0.53
0.58
0.62
0.62
0.57
0.52
0.56
0.50
0.50
0.22
(4.44%)
0.70%
—
1.04
Dividend per sh$
0.92
0.97
1.12
1.15
1.32
1.55
1.77
2.04
2.17
2.43
0.36
13.01%
11.15%
—
20.96
Div yield (avg)%
31.94
30.19
29.20
29.38
28.99
29.63
26.64
28.20
26.89
24.52
8.76
26.89
29.10
56
11.37
Payout ratio%
16.46
13.87
14.40
12.50
11.44
11.21
10.50
10.95
10.07
11.47
4.45
10.95
11.46
39
106.3
Shares (diluted)M
112.1
118.8
120.1
132.8
128.9
144.7
151.3
157.2
154.1
148.1
109.9
2.82%
2.35%
57
13.06
Buyback yield%
32.05
34.46
37.18
35.51
32.92
34.17
34.55
31.96
30.74
32.83
18.68
32.83
33.55
50
0.855
D/E ratiox
2.241
2.187
2.483
2.882
3.319
3.434
3.241
3.254
3.604
3.788
1.792
3.434
3.247
62
74.25
Enterprise value$M
77.53
76.14
83.92
76.30
83.38
75.50
83.88
88.83
79.88
73.25
83.71
(2.56%)
(0.47%)
89
70.93
LT debt$M
81.48
86.67
81.87
81.69
90.30
84.20
82.16
79.66
80.60
74.86
60.09
(3.68%)
(0.86%)
77
Revenue
$143.2M
5.72%
1.00×
Cost of revenue
$94.52M
5.56%
0.98×
Operating expenses
$32.73M
5.44%
0.97×
Property and equipment
16.14%
Spread over hurdle
15.17%