338.1
Revenue$M
277.3
300.5
318.9
347.0
378.4
404.8
441.6
464.9
489.5
535.5
376.6
7.19%
7.46%
43
24.97
Revenue growth%
18.70
17.62
18.97
18.13
16.44
16.27
18.98
20.82
18.43
16.83
24.84
18.43
18.28
25
2.49
Gross margin%
21.94
24.10
23.91
23.28
23.35
24.04
23.86
25.29
26.37
28.28
8.49
25.29
23.98
89
6.21
Operating margin%
4.97
7.27
6.86
7.61
7.07
5.28
6.64
7.31
9.49
9.88
10.00
7.31
7.17
37
17.25
Net margin%
10.42
10.98
12.15
13.21
15.60
15.67
16.90
14.01
16.49
18.95
2.04
16.49
14.81
36
9.266
P/E ratio (avg)x
38.90
38.85
43.81
49.24
57.61
68.82
69.61
75.84
79.14
79.90
27.10
75.84
63.22
9
35.90
EV/EBITx
23.37
22.64
19.15
17.76
16.63
16.51
14.95
13.32
12.29
13.01
19.39
13.32
16.57
89
20.82
FCF yield (avg)%
18.40
18.98
16.66
18.76
21.53
20.41
22.61
19.62
16.75
17.81
23.06
19.62
18.87
43
26.02
FCF margin%
13.40
13.99
11.80
9.14
8.86
9.72
11.65
9.23
8.30
7.87
24.27
9.23
9.48
6
1.780
FCF / Net incomex
0.212
0.216
0.224
0.203
0.213
0.195
0.218
0.226
0.236
0.246
1.495
0.226
0.217
27
24.74
ROIC%
17.26
16.60
18.87
17.20
19.49
20.90
18.53
18.73
17.01
14.38
9.54
18.53
17.90
77
23.52
Return on equity%
11.75
14.05
15.15
15.24
13.37
10.81
9.81
6.82
6.31
7.00
18.40
7.00
11.28
71
11.84
Return on assets%
32.41
33.13
32.16
32.88
31.67
30.93
29.16
30.10
27.59
30.16
21.59
30.10
31.30
18
0.12
EPS$
0.08
0.08
0.08
0.08
0.07
0.08
0.09
0.09
0.09
0.09
0.13
3.94%
0.80%
—
28.59
EPS growth%
34.20
32.98
33.54
33.36
34.12
35.72
33.11
30.47
27.78
30.70
17.16
30.70
33.24
24
0.04
Bookvalue per sh$
0.13
0.15
0.14
0.14
0.14
0.14
0.17
0.19
0.22
0.21
0.08
9.44%
4.95%
—
0.15
FCF per share$
0.12
0.10
0.11
0.10
0.09
0.10
0.09
0.09
0.08
0.07
0.08
(5.04%)
(5.24%)
—
0.07
Dividend per sh$
0.08
0.09
0.10
0.09
0.08
0.08
0.07
0.06
0.06
0.05
0.14
(8.37%)
(4.99%)
—
27.72
Div yield (avg)%
28.49
30.92
33.47
34.61
35.82
37.94
37.78
36.18
36.51
39.27
16.24
37.78
36.00
77
4.91
Payout ratio%
28.21
27.99
26.71
28.23
28.53
30.73
29.69
30.00
32.94
34.31
9.22
30.73
29.11
86
769.4
Shares (diluted)M
764.1
739.1
649.4
716.6
659.7
678.9
646.6
689.0
706.6
666.2
761.5
0.20%
(0.79%)
21
16.31
Buyback yield%
39.82
41.35
40.07
42.67
40.66
42.57
41.07
41.77
43.46
45.24
2.53
42.57
41.56
76
1.533
D/E ratiox
1.204
1.308
1.352
1.363
1.343
1.434
1.447
1.349
1.221
1.319
1.497
1.349
1.346
22
175.9
Enterprise value$M
74.68
75.81
73.54
71.02
68.45
66.61
68.42
69.54
70.31
64.86
421.7
(1.07%)
(2.08%)
22
76.49
LT debt$M
297.9
309.8
338.6
357.6
338.6
317.1
312.9
290.4
305.0
297.0
368.9
(2.59%)
(0.17%)
77
Revenue
$535.5M
7.46%
1.00×
Cost of revenue
$311.8M
7.25%
0.98×
Operating expenses
$74.59M
7.97%
1.05×
Property and equipment
13.79%