54.97
Revenue$M
501.0
525.2
568.1
590.8
632.6
683.8
735.8
790.5
847.9
881.1
59.37
6.85%
6.41%
70
29.38
Revenue growth%
9.77
9.12
6.89
7.45
5.28
4.59
2.30
0.53
0.40
0.40
15.96
0.53
4.94
28
19.26
Gross margin%
29.43
29.98
31.39
30.67
33.14
30.14
29.13
30.96
33.49
33.79
9.26
30.96
30.81
78
3.10
Operating margin%
26.66
25.77
28.77
30.91
30.90
33.05
30.30
32.34
34.65
36.97
14.02
33.05
30.90
15
3.00
Net margin%
3.30
3.49
5.73
4.63
1.96
1.01
3.04
1.09
2.07
0.40
11.50
1.09
2.56
33
31.39
P/E ratio (avg)x
32.38
33.86
35.89
36.17
38.19
41.47
43.51
47.53
44.73
48.64
21.34
44.73
39.83
35
7.106
EV/EBITx
27.37
26.91
25.24
28.16
29.22
27.99
25.04
24.13
21.67
20.67
14.67
24.13
26.07
15
13.76
FCF yield (avg)%
7.49
8.45
7.93
8.79
10.74
8.45
10.08
10.45
9.12
8.32
25.90
9.12
8.62
44
21.43
FCF margin%
23.36
26.23
27.53
25.11
24.38
22.09
21.83
21.75
23.02
20.84
27.33
21.83
23.19
45
1.264
FCF / Net incomex
1.503
1.602
1.547
1.416
1.382
1.442
1.308
1.311
1.207
1.134
1.395
1.308
1.399
39
12.13
ROIC%
15.06
14.75
16.24
16.02
13.20
14.12
14.66
16.56
14.23
13.15
3.40
14.23
14.71
6
6.43
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.47
4.64
2.37
11.70
2.37
0.40
13
22.10
Return on assets%
0.40
3.10
0.92
2.47
3.32
5.19
5.29
2.62
0.40
0.65
5.91
2.62
2.54
79
1.86
EPS$
2.52
2.51
2.57
2.21
2.22
1.96
1.83
2.01
1.77
1.62
1.98
(6.05%)
(4.61%)
—
11.28
EPS growth%
0.40
0.56
2.42
0.40
0.40
0.40
3.17
0.83
1.64
4.47
17.63
1.64
0.70
45
1.96
Bookvalue per sh$
4.11
4.91
5.33
5.27
5.40
5.54
5.49
6.44
6.37
6.80
1.98
4.72%
6.78%
—
1.07
FCF per share$
0.47
0.42
0.46
0.46
0.51
0.48
0.49
0.49
0.55
0.54
1.97
1.32%
1.01%
—
2.15
Dividend per sh$
3.05
2.85
2.67
2.52
2.54
2.68
2.62
2.79
2.75
2.86
2.59
2.38%
0.25%
—
11.96
Div yield (avg)%
22.07
23.38
26.37
25.63
26.37
28.53
28.66
26.06
28.22
28.19
28.18
28.22
26.37
12
17.74
Payout ratio%
10.63
13.07
13.87
15.27
14.13
14.14
12.73
10.75
12.75
14.52
4.83
12.75
13.47
87
154.9
Shares (diluted)M
147.6
144.5
138.8
122.3
118.4
110.6
108.4
107.4
100.8
103.1
153.4
(2.73%)
(2.84%)
33
23.46
Buyback yield%
9.16
6.84
8.81
6.54
8.17
11.09
12.54
13.32
16.14
18.74
3.20
13.32
10.12
95
0.215
D/E ratiox
1.055
1.212
1.280
1.289
1.448
1.343
1.335
1.429
1.365
1.451
1.602
1.365
1.339
23
581.1
Enterprise value$M
632.8
635.7
581.1
578.5
521.4
587.1
539.5
497.8
555.2
564.8
210.7
1.61%
(1.31%)
6
0.535
LT debt$B
0.834
0.954
1.022
1.199
1.247
1.231
1.453
1.465
1.429
1.690
0.619
6.28%
8.56%
79
Revenue
$881.1M
6.41%
1.00×
Cost of revenue
$487.7M
6.45%
1.00×
Operating expenses
$102.3M
6.42%
1.00×
Property and equipment
17.72%