206.9
Revenue$M
274.2
299.5
320.0
338.8
364.3
384.3
414.3
446.0
481.2
511.4
221.5
7.02%
7.21%
59
4.72
Revenue growth%
17.52
15.14
14.99
15.81
18.37
20.98
21.78
22.90
21.59
21.61
28.24
21.61
19.67
84
3.69
Gross margin%
30.43
28.24
26.66
24.38
26.19
24.01
27.00
25.93
27.94
28.48
25.59
27.00
26.83
36
3.46
Operating margin%
9.87
10.99
8.43
6.20
5.26
5.13
7.11
4.90
4.89
6.26
6.46
5.13
6.23
74
13.82
Net margin%
28.69
26.91
28.59
30.00
31.25
32.32
34.70
37.25
39.18
36.96
10.75
36.96
31.78
73
23.33
P/E ratio (avg)x
24.88
26.02
24.45
27.07
25.86
28.34
28.59
25.96
23.07
20.85
30.29
25.96
25.91
80
12.93
EV/EBITx
34.54
38.10
37.10
32.78
34.46
31.63
29.94
31.63
34.11
31.34
13.87
31.63
33.45
21
29.21
FCF yield (avg)%
5.95
8.70
5.77
8.73
7.51
7.68
7.11
9.10
7.58
6.44
26.55
7.58
7.55
16
10.62
FCF margin%
4.11
4.70
1.96
4.63
5.11
3.99
5.21
3.70
5.22
5.62
28.64
5.21
4.66
54
0.700
FCF / Net incomex
0.664
0.781
0.792
0.944
1.107
1.302
1.307
1.402
1.393
1.562
0.859
1.393
1.205
39
29.95
ROIC%
28.25
27.25
27.68
27.92
26.26
23.80
22.90
21.55
20.66
18.00
6.57
21.55
25.03
54
10.30
Return on equity%
17.25
16.47
16.61
14.29
11.62
12.26
9.44
10.36
8.76
7.72
23.54
9.44
11.94
57
13.78
Return on assets%
20.28
22.82
20.58
21.67
19.49
16.64
15.44
15.05
14.43
15.31
9.63
15.31
18.07
47
0.16
EPS$
0.58
0.56
0.61
0.58
0.60
0.60
0.63
0.58
0.53
0.60
0.16
0.01%
1.28%
—
18.48
EPS growth%
26.76
28.15
25.40
26.27
26.02
27.70
28.06
27.47
27.60
26.86
25.89
27.60
27.16
6
0.14
Bookvalue per sh$
0.45
0.48
0.44
0.42
0.36
0.34
0.37
0.38
0.33
0.30
0.23
(3.42%)
(5.29%)
—
0.43
FCF per share$
0.54
0.53
0.61
0.64
0.68
0.73
0.70
0.80
0.75
0.75
0.48
2.19%
3.65%
—
0.60
Dividend per sh$
0.69
0.64
0.64
0.58
0.65
0.59
0.63
0.68
0.65
0.68
0.14
0.88%
0.40%
—
25.29
Div yield (avg)%
13.20
10.31
10.20
12.29
10.29
11.24
11.71
10.22
8.55
6.18
18.50
10.22
10.30
57
13.10
Payout ratio%
12.49
12.53
11.05
12.91
12.98
14.45
15.45
16.73
13.89
14.09
11.62
14.45
13.43
90
296.2
Shares (diluted)M
312.2
289.2
286.8
319.3
308.1
292.5
310.5
326.8
358.7
368.4
288.5
3.64%
1.39%
64
11.85
Buyback yield%
8.11
10.48
8.59
7.21
7.80
6.41
3.57
5.95
4.10
4.87
18.02
4.87
6.81
65
1.403
D/E ratiox
1.321
1.184
1.121
0.997
0.886
0.862
0.825
0.907
0.814
0.878
0.705
0.862
0.896
87
145.8
Enterprise value$M
280.1
268.3
304.3
312.0
346.2
352.0
370.3
403.5
474.6
495.2
270.0
7.42%
5.53%
79
146.8
LT debt$M
236.1
268.0
291.7
304.4
320.4
344.1
396.0
432.0
457.0
491.0
317.6
8.91%
9.17%
60
Revenue
$511.4M
7.21%
1.00×
Cost of revenue
$358.0M
7.21%
1.00×
Operating expenses
$81.74M
7.21%
1.00×
Property and equipment
19.00%
Spread over hurdle
(8.66%)