266.0
Revenue$M
297.5
308.0
323.1
339.8
352.2
355.1
373.9
389.5
397.0
418.6
277.6
3.52%
3.83%
80
6.66
Revenue growth%
29.29
29.54
32.44
33.23
34.81
33.94
32.49
32.69
33.59
35.92
14.61
33.59
32.96
68
6.02
Gross margin%
32.54
35.42
38.16
38.81
40.93
42.63
45.01
45.00
43.17
45.08
5.09
45.00
41.78
35
15.18
Operating margin%
16.98
15.09
16.25
14.55
15.03
17.07
15.32
14.58
14.52
16.15
23.89
15.32
15.20
65
26.20
Net margin%
2.32
2.15
0.40
0.40
3.16
2.91
3.58
3.87
3.03
1.26
22.92
3.03
2.62
43
37.32
P/E ratio (avg)x
25.74
26.68
27.76
28.40
25.84
23.45
21.69
20.13
22.81
25.74
28.83
22.81
25.74
91
23.75
EV/EBITx
5.844
6.675
6.650
6.317
6.256
6.250
6.887
6.447
7.080
6.678
14.07
6.678
6.548
49
29.32
FCF yield (avg)%
23.78
21.22
22.28
23.21
23.07
21.68
23.69
22.52
25.44
27.24
4.50
23.69
23.14
94
2.63
FCF margin%
4.42
5.09
5.78
4.94
7.28
8.25
9.80
8.66
7.42
10.24
14.89
8.66
7.35
47
0.993
FCF / Net incomex
0.868
0.908
0.878
0.903
0.829
0.748
0.809
0.887
0.982
0.916
0.177
0.887
0.882
31
22.19
ROIC%
6.60
5.30
6.68
3.97
3.02
5.48
7.47
7.11
5.97
3.35
20.21
5.97
5.73
43
19.54
Return on equity%
31.40
31.70
30.60
31.46
30.54
28.44
25.95
24.32
23.12
23.10
2.13
24.32
29.49
60
21.56
Return on assets%
9.54
9.86
11.51
13.62
10.78
13.61
16.60
14.05
16.14
14.50
29.97
14.50
13.62
93
2.08
EPS$
2.86
3.24
3.74
4.02
3.86
4.01
4.34
4.95
5.58
5.73
2.20
8.20%
7.84%
—
25.09
EPS growth%
28.35
27.31
24.52
23.88
25.25
27.22
27.06
26.17
24.91
26.78
8.96
26.78
26.48
62
1.86
Bookvalue per sh$
2.67
2.60
2.75
2.62
2.54
2.31
2.27
2.37
2.48
2.39
0.97
(1.24%)
(1.41%)
—
2.82
FCF per share$
3.37
3.30
3.20
3.05
3.38
3.87
3.89
4.27
4.08
4.51
3.12
5.94%
2.83%
—
2.75
Dividend per sh$
2.82
3.35
3.52
4.11
4.95
4.87
5.59
5.59
5.54
5.79
2.56
3.18%
7.79%
—
29.62
Div yield (avg)%
9.42
10.42
12.80
10.86
9.25
6.70
9.50
9.95
8.00
8.77
28.59
8.77
9.46
11
9.21
Payout ratio%
8.51
7.11
8.16
10.65
8.54
5.96
8.26
11.25
14.17
14.34
28.19
11.25
8.53
88
94.96
Shares (diluted)M
82.42
78.85
76.29
82.19
82.93
92.12
99.52
97.51
92.00
84.47
93.18
0.37%
(0.44%)
30
9.68
Buyback yield%
17.86
20.54
21.29
20.53
20.96
19.40
19.07
19.64
19.87
18.23
13.31
19.40
19.76
93
0.715
D/E ratiox
0.540
0.492
0.536
0.511
0.467
0.421
0.388
0.353
0.352
0.390
0.905
0.388
0.444
64
181.0
Enterprise value$M
439.5
482.4
539.1
609.0
696.5
702.9
813.2
767.2
788.3
764.1
62.95
1.87%
5.85%
72
403.4
LT debt$M
517.6
517.7
610.7
619.4
687.9
679.5
759.4
738.8
802.8
802.4
447.6
3.13%
5.80%
73
Revenue
$418.6M
3.83%
1.00×
Cost of revenue
$217.4M
3.61%
0.98×
Operating expenses
$53.32M
3.94%
1.01×
Property and equipment
14.50%
Spread over hurdle
12.38%