156.9
Revenue$M
217.1
235.5
261.7
282.0
305.9
326.8
355.4
390.4
420.8
460.1
172.1
8.51%
8.60%
83
14.87
Revenue growth%
5.06
6.76
8.20
7.50
9.41
9.06
11.28
12.66
12.89
15.43
19.38
12.66
9.24
70
14.35
Gross margin%
20.01
22.98
25.63
24.93
23.51
23.47
23.63
23.85
24.87
25.70
3.60
23.85
23.74
24
18.38
Operating margin%
13.94
13.14
14.45
14.12
13.28
12.52
14.93
12.41
12.87
12.69
8.63
12.69
13.21
54
13.23
Net margin%
26.18
25.32
24.19
26.05
23.39
24.27
25.63
25.15
23.15
25.62
2.63
25.15
25.24
51
16.09
P/E ratio (avg)x
11.69
12.18
10.55
10.20
10.67
10.35
9.601
10.22
9.961
9.076
35.08
9.961
10.28
19
22.96
EV/EBITx
17.10
18.63
20.09
19.52
18.02
16.52
18.10
16.75
18.00
19.72
15.72
18.00
18.06
50
13.17
FCF yield (avg)%
16.93
14.74
13.57
11.69
11.30
10.80
10.06
10.73
12.97
14.57
25.56
10.80
12.33
16
16.26
FCF margin%
19.46
16.49
16.09
15.80
15.04
16.06
13.26
15.08
12.52
11.76
28.73
13.26
15.44
83
1.143
FCF / Net incomex
0.164
0.146
0.147
0.144
0.153
0.166
0.182
0.181
0.181
0.195
0.979
0.181
0.165
27
11.12
ROIC%
8.58
6.49
4.59
6.15
4.99
5.61
4.14
1.42
1.21
2.11
5.62
2.11
4.79
11
19.79
Return on equity%
9.37
8.88
9.95
12.69
12.90
12.58
14.52
12.03
13.39
14.94
11.23
13.39
12.63
37
16.11
Return on assets%
0.77
0.40
2.37
0.40
0.40
0.40
0.40
1.73
0.40
2.15
4.30
0.40
0.40
32
3.01
EPS$
1.52
1.54
1.54
1.67
1.93
1.90
1.89
2.23
2.70
3.20
3.22
10.69%
9.38%
—
24.40
EPS growth%
8.80
11.58
8.69
10.87
13.28
12.23
14.76
14.38
14.58
14.52
23.38
14.52
12.76
6
3.44
Bookvalue per sh$
2.19
2.42
2.37
2.64
2.61
2.64
3.04
3.22
3.53
3.89
2.37
8.34%
5.46%
—
2.28
FCF per share$
3.19
3.14
3.65
4.33
4.15
4.82
5.56
6.26
6.84
6.59
2.99
9.70%
8.01%
—
3.67
Dividend per sh$
2.34
2.50
2.92
2.73
3.10
3.51
3.40
3.59
3.76
3.59
3.73
2.99%
4.98%
—
6.36
Div yield (avg)%
21.43
22.70
20.69
21.60
23.77
25.15
25.13
22.42
21.13
22.58
16.80
22.58
22.50
47
14.73
Payout ratio%
14.84
16.02
15.35
14.88
17.12
19.03
17.67
16.13
14.22
12.94
6.95
16.13
15.68
18
39.74
Shares (diluted)M
64.55
64.06
68.96
82.17
90.55
106.7
123.8
141.9
168.5
199.4
40.01
17.10%
13.75%
59
5.39
Buyback yield%
15.16
13.67
14.88
17.26
19.46
16.68
15.25
13.29
15.20
14.23
2.19
15.20
15.18
12
1.434
D/E ratiox
0.532
0.541
0.498
0.559
0.513
0.537
0.605
0.600
0.644
0.636
0.927
0.605
0.550
87
229.0
Enterprise value$M
117.8
115.6
124.2
121.8
117.2
114.5
106.0
103.9
97.72
94.71
292.3
(4.17%)
(1.85%)
58
278.8
LT debt$M
162.3
184.3
189.2
181.2
171.9
170.8
176.8
190.8
221.5
247.6
182.7
7.57%
3.87%
50
Revenue
$460.1M
8.60%
1.00×
Cost of revenue
$272.2M
8.32%
0.97×
Operating expenses
$69.14M
9.22%
1.06×
Property and equipment
18.40%
Goodwill & intangibles
16.98%
Spread over hurdle
54.18%