471.0
Revenue$M
394.7
411.8
426.3
440.4
446.6
457.6
486.3
513.0
525.8
544.7
492.1
4.05%
3.49%
34
23.76
Revenue growth%
26.69
24.56
27.39
29.39
30.55
31.11
31.45
34.34
36.89
35.17
4.24
34.34
30.83
39
21.47
Gross margin%
19.44
17.26
19.54
21.89
23.86
24.49
24.88
26.56
25.97
25.92
2.05
25.92
24.17
55
14.70
Operating margin%
15.46
17.61
19.75
16.93
19.27
18.87
16.56
17.29
18.45
19.75
24.50
18.45
18.03
93
19.45
Net margin%
20.58
20.13
22.83
20.65
19.18
22.13
21.52
21.36
24.11
23.72
11.00
22.13
21.44
66
16.20
P/E ratio (avg)x
23.00
19.94
20.31
17.41
17.20
16.24
16.14
13.99
14.40
13.70
30.95
14.40
16.72
75
20.04
EV/EBITx
14.58
13.10
12.46
12.64
12.96
12.08
10.88
11.24
10.02
10.95
21.50
10.95
12.27
42
3.81
FCF yield (avg)%
38.47
35.88
38.17
37.55
40.50
38.92
37.28
38.00
39.86
40.12
2.02
38.92
38.32
90
10.53
FCF margin%
22.65
22.34
21.54
20.33
20.97
21.41
20.80
19.92
18.57
15.74
28.26
19.92
20.89
38
0.266
FCF / Net incomex
1.014
1.081
1.005
0.937
0.837
0.783
0.686
0.712
0.690
0.609
1.171
0.690
0.810
18
18.44
ROIC%
0.40
1.49
0.40
1.33
0.40
2.94
0.62
2.63
2.28
5.07
29.36
2.63
1.41
10
11.26
Return on equity%
21.59
22.64
20.45
19.14
21.01
19.55
19.61
17.03
18.75
18.08
22.02
18.75
19.58
6
10.79
Return on assets%
23.61
20.77
22.18
22.09
24.46
26.12
23.77
20.90
17.97
19.40
7.03
20.90
22.14
11
2.15
EPS$
1.94
2.18
2.15
2.43
2.53
2.72
3.05
2.88
2.90
2.81
2.21
2.16%
3.48%
—
28.15
EPS growth%
4.32
2.91
4.04
6.93
5.19
5.41
5.06
5.19
2.85
2.29
2.23
5.06
4.69
41
1.61
Bookvalue per sh$
2.20
2.01
2.17
2.35
2.53
2.29
2.53
2.39
2.43
2.58
1.51
0.38%
2.47%
—
1.73
FCF per share$
0.61
0.69
0.68
0.67
0.74
0.80
0.93
0.92
0.94
1.10
0.99
8.38%
6.50%
—
1.86
Dividend per sh$
1.08
0.98
0.95
0.99
1.02
0.93
0.92
0.80
0.86
0.77
1.79
(5.64%)
(2.74%)
—
2.47
Div yield (avg)%
19.86
19.50
19.71
20.44
21.81
20.09
22.91
21.88
23.03
24.06
18.96
22.91
21.12
88
13.77
Payout ratio%
35.37
34.90
36.14
38.18
39.48
39.99
42.82
44.70
43.89
41.05
21.08
42.82
39.73
91
128.7
Shares (diluted)M
203.6
238.8
241.9
268.4
281.2
305.6
332.3
400.4
397.1
404.5
126.3
7.54%
7.25%
10
8.05
Buyback yield%
5.59
6.87
8.41
6.27
6.97
7.50
4.66
3.67
4.12
4.72
15.54
4.66
5.93
20
1.160
D/E ratiox
0.807
0.894
1.054
1.078
1.110
1.081
1.067
1.153
1.289
1.380
0.393
1.153
1.079
62
412.1
Enterprise value$M
165.0
172.6
199.5
220.8
261.0
286.6
283.4
278.6
320.4
337.0
242.4
5.24%
9.22%
23
187.1
LT debt$M
514.0
533.5
520.0
553.5
533.1
629.5
621.2
634.9
665.1
667.4
254.9
4.60%
3.28%
94
Revenue
$544.7M
3.49%
1.00×
Cost of revenue
$340.4M
3.53%
1.00×
Operating expenses
$75.01M
2.95%
0.95×
Property and equipment
18.00%