177.7
Revenue$M
189.8
208.1
228.1
242.2
266.0
282.5
310.3
342.2
377.3
409.5
183.9
9.01%
8.96%
66
13.34
Revenue growth%
16.47
16.16
17.11
18.38
17.39
17.41
19.02
20.00
19.82
19.28
12.14
19.28
17.89
43
16.56
Gross margin%
16.43
19.25
19.61
19.56
18.52
16.93
16.54
18.40
20.03
18.96
20.21
18.40
18.74
90
24.44
Operating margin%
12.18
9.18
9.46
11.30
11.87
14.69
16.97
18.52
19.06
17.56
13.60
17.56
13.43
72
24.31
Net margin%
12.38
11.55
10.56
11.33
11.02
10.24
9.11
9.23
10.11
9.59
26.95
9.59
10.40
9
34.49
P/E ratio (avg)x
12.81
12.00
12.97
13.25
14.54
15.05
16.71
18.96
20.32
20.66
13.66
18.96
14.80
87
29.14
EV/EBITx
33.08
29.71
27.94
28.45
24.40
23.50
24.93
25.04
26.31
27.44
31.16
25.04
26.88
35
16.98
FCF yield (avg)%
13.66
13.55
14.49
12.33
10.29
9.88
8.12
6.14
6.72
6.43
15.83
6.72
10.08
15
21.89
FCF margin%
18.90
20.06
22.72
22.93
21.50
20.73
18.66
19.97
21.97
21.77
25.22
20.73
21.12
48
1.678
FCF / Net incomex
1.895
1.876
2.071
2.208
2.018
2.208
2.395
2.574
2.497
2.696
1.467
2.497
2.208
46
7.46
ROIC%
12.96
12.31
10.70
12.62
11.44
12.53
12.97
11.07
14.05
16.49
25.14
12.97
12.57
80
6.70
Return on equity%
24.44
26.93
27.04
29.36
31.79
29.64
28.35
31.34
33.14
32.10
16.00
31.34
29.50
24
3.50
Return on assets%
11.09
11.95
14.06
12.21
14.93
17.87
19.69
20.20
20.97
23.32
23.41
20.20
16.40
82
1.91
EPS$
2.33
2.31
2.46
2.15
2.14
2.26
2.21
2.04
1.95
1.77
1.96
(3.73%)
(2.33%)
—
25.23
EPS growth%
25.01
22.95
24.10
26.22
25.69
27.19
27.14
24.95
27.48
24.49
28.37
27.14
25.35
55
1.78
Bookvalue per sh$
2.19
2.04
2.18
2.03
2.12
1.97
1.88
1.88
1.86
1.90
1.37
(2.10%)
(1.41%)
—
0.79
FCF per share$
0.84
0.86
0.91
0.96
1.08
1.10
1.16
1.21
1.35
1.48
1.21
6.46%
5.97%
—
1.94
Dividend per sh$
0.27
0.30
0.26
0.28
0.27
0.28
0.29
0.30
0.32
0.33
1.89
4.29%
2.54%
—
26.19
Div yield (avg)%
24.69
24.44
24.05
24.07
21.30
19.00
20.04
18.40
19.71
20.50
23.26
19.71
20.90
62
12.36
Payout ratio%
31.70
28.97
30.90
28.41
25.55
25.08
22.97
23.62
23.95
21.50
28.12
23.62
25.31
42
164.8
Shares (diluted)M
259.3
291.0
302.8
319.8
336.0
395.3
400.6
393.9
416.3
420.6
160.9
4.60%
5.82%
84
10.73
Buyback yield%
7.80
8.41
9.78
12.63
13.18
12.17
10.73
10.30
10.59
9.25
17.10
10.59
10.45
26
0.824
D/E ratiox
0.526
0.539
0.543
0.517
0.488
0.485
0.522
0.555
0.530
0.563
1.278
0.530
0.528
84
173.0
Enterprise value$M
365.9
391.2
388.1
453.8
444.6
419.9
480.0
470.4
448.3
465.8
32.86
0.94%
3.89%
23
295.3
LT debt$M
15.74
17.71
17.45
19.55
18.75
20.37
21.15
22.34
25.54
24.20
238.1
5.23%
4.60%
56
Revenue
$409.5M
8.96%
1.00×
Cost of revenue
$234.0M
8.99%
1.00×
Operating expenses
$73.06M
8.84%
0.99×
Property and equipment
15.16%