493.1
Revenue$M
305.9
319.6
341.3
354.5
369.7
395.6
424.3
452.2
480.4
501.2
530.2
6.28%
5.56%
65
23.11
Revenue growth%
1.87
1.22
4.00
6.86
7.32
10.27
10.46
8.43
8.09
5.92
7.71
8.43
7.09
5
12.48
Gross margin%
29.02
26.91
29.34
29.33
31.25
33.20
31.62
30.44
30.38
29.42
20.00
30.44
29.90
88
12.08
Operating margin%
25.80
26.51
28.20
28.43
26.38
28.87
29.25
30.51
29.36
28.62
15.41
29.25
28.52
63
25.10
Net margin%
28.16
27.62
25.79
28.60
27.16
26.44
29.19
27.96
24.99
23.21
2.93
26.44
27.39
7
15.67
P/E ratio (avg)x
22.63
24.19
26.23
28.44
27.81
25.47
28.32
27.24
30.32
31.29
32.51
28.32
27.53
57
28.05
EV/EBITx
7.029
7.476
7.951
7.571
8.458
8.099
7.140
7.840
7.928
8.569
8.303
7.928
7.884
9
16.09
FCF yield (avg)%
28.36
29.31
26.59
25.85
26.60
28.60
30.08
31.50
33.05
30.34
23.65
30.34
28.96
62
25.11
FCF margin%
28.49
28.63
27.53
29.84
29.33
27.77
24.79
23.25
21.69
19.28
8.20
23.25
27.65
56
0.285
FCF / Net incomex
2.261
2.284
2.255
2.595
2.829
2.870
3.034
2.999
3.256
3.442
0.725
3.034
2.849
60
6.08
ROIC%
23.76
21.66
20.54
22.93
23.50
24.97
26.74
25.42
22.88
21.88
25.03
24.97
23.21
46
20.49
Return on equity%
6.01
4.31
6.13
3.41
0.82
0.45
0.40
1.95
4.75
6.50
9.58
1.95
3.86
74
6.10
Return on assets%
15.73
12.97
13.83
13.46
14.91
13.41
11.25
9.00
11.12
12.38
10.74
11.25
13.19
61
3.19
EPS$
1.56
1.54
1.50
1.41
1.41
1.58
1.55
1.63
1.76
1.84
3.53
5.45%
2.10%
—
18.25
EPS growth%
19.71
19.65
20.63
18.76
16.66
16.76
17.65
16.16
18.79
17.52
21.57
17.52
18.20
35
5.26
Bookvalue per sh$
10.65
11.08
11.90
12.61
14.29
15.22
16.20
18.37
17.09
16.80
7.43
3.29%
5.20%
—
1.94
FCF per share$
8.14
7.94
9.07
10.53
11.74
12.82
14.90
14.52
17.31
18.64
4.67
9.69%
10.51%
—
5.16
Dividend per sh$
4.10
4.12
3.98
3.84
3.55
3.74
3.69
3.57
3.12
3.02
1.41
(3.23%)
(4.05%)
—
15.59
Div yield (avg)%
8.98
8.65
10.48
10.00
8.42
8.85
11.66
11.75
14.01
11.63
29.02
11.66
10.24
54
7.70
Payout ratio%
11.16
10.21
12.93
13.04
12.51
10.40
11.04
9.00
11.78
14.60
24.39
11.04
11.47
81
33.49
Shares (diluted)M
32.13
33.50
36.02
37.96
37.19
37.97
36.29
31.99
32.64
34.36
33.89
(1.57%)
1.06%
74
12.78
Buyback yield%
2.69
1.61
4.08
1.11
0.40
0.40
2.53
5.07
4.65
4.03
5.86
4.03
2.61
28
0.484
D/E ratiox
0.806
0.883
0.923
0.855
0.915
1.043
1.015
1.116
1.192
1.108
1.372
1.108
0.969
58
403.4
Enterprise value$M
132.4
136.9
126.3
132.1
138.7
130.9
129.4
124.2
126.7
138.4
427.0
(0.04%)
0.15%
6
228.3
LT debt$M
397.1
358.1
372.8
350.2
319.7
335.7
324.8
334.9
323.4
309.2
353.0
(0.67%)
(1.79%)
47
Revenue
$501.2M
5.56%
1.00×
Cost of revenue
$273.3M
5.45%
0.99×
Operating expenses
$63.27M
5.37%
0.98×
Property and equipment
16.82%
Cash and investments
14.71%