600.2
Revenue$M
389.3
414.1
439.6
470.1
496.2
526.3
565.6
608.9
648.1
631.7
679.1
6.63%
6.62%
77
11.13
Revenue growth%
7.85
6.99
9.32
6.87
3.89
2.99
2.99
0.96
0.40
28.44
19.00
2.99
5.38
86
11.91
Gross margin%
12.46
11.68
14.12
14.50
14.69
15.82
14.55
15.41
13.97
17.34
29.96
14.69
14.31
51
18.95
Operating margin%
18.52
16.74
17.83
16.44
15.65
18.21
16.93
15.53
13.86
27.98
16.09
15.65
16.83
78
20.15
Net margin%
1.58
3.10
2.37
1.64
1.01
3.14
2.14
0.54
0.40
7.65
8.99
1.01
1.89
21
7.690
P/E ratio (avg)x
38.56
41.97
43.39
42.25
40.14
46.49
54.69
55.29
56.53
7.478
8.980
54.69
42.82
62
24.00
EV/EBITx
24.34
22.17
21.99
23.90
23.56
23.68
24.23
25.08
27.61
8.393
23.53
24.23
24.07
92
10.54
FCF yield (avg)%
36.48
34.13
35.53
38.13
36.49
37.17
38.61
39.23
37.27
25.88
28.37
37.27
36.83
29
28.21
FCF margin%
26.99
24.09
22.01
24.31
27.22
24.34
25.22
23.63
21.00
7.43
17.04
24.34
24.33
13
1.453
FCF / Net incomex
1.419
1.385
1.379
1.270
1.393
1.393
1.282
1.328
1.504
0.828
0.753
1.393
1.389
66
12.35
ROIC%
17.92
19.11
21.27
19.19
18.43
17.56
19.49
17.82
19.57
29.56
24.91
18.43
18.77
50
13.99
Return on equity%
27.60
26.95
25.76
25.02
25.90
23.87
20.92
23.36
24.68
11.28
17.57
23.87
25.39
85
26.17
Return on assets%
9.78
11.36
9.78
10.38
11.50
12.02
11.46
12.27
13.44
6.94
25.23
12.02
11.41
47
0.14
EPS$
0.36
0.35
0.37
0.40
0.44
0.41
0.40
0.45
0.46
0.15
0.17
2.61%
2.53%
—
20.45
EPS growth%
24.84
27.05
29.49
29.76
29.66
27.40
28.41
26.88
26.38
20.26
16.55
27.40
27.23
83
0.47
Bookvalue per sh$
0.40
0.42
0.47
0.50
0.54
0.59
0.58
0.66
0.62
0.21
0.47
4.43%
5.20%
—
0.24
FCF per share$
0.09
0.08
0.09
0.10
0.09
0.09
0.09
0.09
0.09
0.21
0.11
(1.18%)
1.91%
—
0.14
Dividend per sh$
0.42
0.40
0.38
0.41
0.38
0.33
0.34
0.31
0.29
0.13
0.42
(6.77%)
(3.40%)
—
3.34
Div yield (avg)%
12.84
14.58
14.46
15.16
17.43
18.94
17.51
19.48
21.36
9.24
4.96
18.94
16.30
8
10.10
Payout ratio%
0.40
0.40
0.40
0.40
1.57
0.40
0.40
0.40
3.21
9.90
18.96
0.40
0.40
78
432.4
Shares (diluted)M
393.2
360.4
349.1
320.4
321.6
291.3
311.5
331.1
309.8
443.6
434.2
(0.67%)
(1.71%)
14
6.35
Buyback yield%
15.53
16.46
18.67
17.13
17.06
14.70
14.54
14.93
12.71
13.75
17.45
14.70
15.99
79
1.110
D/E ratiox
1.832
1.964
2.212
2.161
2.294
2.472
2.677
2.890
2.693
1.048
1.302
2.677
2.253
70
258.9
Enterprise value$M
237.6
268.6
266.0
318.1
363.7
395.0
464.7
454.2
481.1
258.8
35.55
8.63%
8.45%
86
208.6
LT debt$M
75.45
79.14
75.10
68.91
61.10
58.58
63.75
65.28
70.36
190.9
102.4
0.42%
(1.88%)
86
Revenue
$648.1M
6.62%
1.00×
Cost of revenue
$411.4M
6.42%
0.98×
Operating expenses
$137.4M
6.70%
1.01×
Property and equipment
18.34%
Goodwill & intangibles
16.51%
Spread over hurdle
(6.49%)