234.9
Revenue$M
348.4
368.9
381.7
399.7
427.9
459.7
473.0
487.6
517.4
550.7
254.1
5.17%
5.36%
85
11.34
Revenue growth%
31.83
31.43
33.60
32.60
34.55
35.43
33.10
34.07
34.29
32.47
13.07
34.07
33.35
49
29.44
Gross margin%
8.60
9.47
11.71
13.85
13.64
12.18
9.69
11.40
10.59
8.70
23.50
10.59
11.00
24
13.21
Operating margin%
9.67
9.32
10.16
9.87
11.21
11.36
12.37
12.75
12.53
14.47
9.26
12.53
11.29
87
8.65
Net margin%
8.44
6.61
7.56
9.60
6.83
5.73
7.03
5.68
5.16
3.67
28.19
5.68
6.72
39
6.867
P/E ratio (avg)x
15.36
16.66
14.23
15.13
15.29
14.82
13.67
11.67
11.88
12.04
22.78
12.04
14.52
37
6.311
EV/EBITx
33.01
30.90
34.50
38.59
38.49
37.61
36.18
34.78
37.80
37.97
32.29
37.61
36.89
72
23.51
FCF yield (avg)%
24.82
25.52
26.49
26.14
26.22
26.69
24.65
22.18
19.35
17.52
17.67
22.18
25.17
20
18.94
FCF margin%
25.74
25.95
28.25
26.28
28.93
30.16
30.51
33.38
32.97
31.98
3.22
31.98
29.55
34
0.793
FCF / Net incomex
2.841
3.106
3.564
3.465
3.543
3.615
3.718
4.224
5.001
4.924
0.448
4.224
3.589
88
19.03
ROIC%
0.40
3.33
5.17
4.22
4.47
6.38
9.07
8.82
7.79
5.61
27.63
7.79
5.39
71
29.50
Return on equity%
6.26
6.73
5.28
6.75
6.42
7.03
7.47
5.98
7.10
6.91
14.26
7.03
6.74
71
7.51
Return on assets%
17.98
15.28
13.53
14.74
17.11
19.06
21.95
22.19
21.05
19.28
20.87
21.05
18.52
50
0.60
EPS$
1.07
1.04
1.21
1.20
1.40
1.40
1.56
1.50
1.44
1.49
0.65
1.26%
3.66%
—
15.68
EPS growth%
25.71
26.88
25.74
28.40
26.18
25.75
23.75
25.53
26.97
29.65
10.83
25.75
25.97
13
1.40
Bookvalue per sh$
2.10
2.17
2.00
1.87
1.98
2.16
2.33
2.62
2.95
3.10
3.04
9.34%
3.86%
—
3.81
FCF per share$
0.63
0.73
0.82
0.82
0.80
0.86
0.90
1.00
0.95
0.99
0.79
4.52%
5.58%
—
1.23
Dividend per sh$
0.91
0.97
1.04
1.12
1.07
1.10
1.21
1.11
1.12
1.01
2.27
(1.08%)
0.94%
—
24.49
Div yield (avg)%
7.87
10.64
12.65
11.00
12.50
12.04
13.43
10.93
8.00
10.87
16.27
10.93
10.97
74
26.08
Payout ratio%
11.80
14.16
14.84
15.47
12.84
14.66
16.46
14.74
17.01
17.67
4.77
16.46
14.79
28
98.29
Shares (diluted)M
112.1
113.6
107.1
121.0
137.6
151.7
173.1
182.6
177.4
162.6
98.68
3.39%
4.76%
21
26.68
Buyback yield%
24.79
27.67
27.61
29.09
31.68
32.73
34.98
33.34
30.68
31.96
19.21
32.73
31.18
31
0.992
D/E ratiox
0.534
0.591
0.623
0.681
0.713
0.663
0.695
0.627
0.576
0.511
0.593
0.627
0.625
44
288.9
Enterprise value$M
267.9
257.7
276.5
249.0
258.9
248.5
261.8
224.8
200.9
200.0
548.5
(5.03%)
(3.70%)
10
200.6
LT debt$M
244.3
228.7
221.4
235.4
203.1
204.8
222.0
222.0
207.1
207.9
537.4
0.47%
(2.18%)
14
Revenue
$550.7M
5.36%
1.00×
Cost of revenue
$385.5M
5.36%
1.00×
Operating expenses
$113.4M
5.37%
1.00×
Cash and investments
25.17%
Property and equipment
21.70%