284.5
Revenue$M
361.4
381.2
412.1
433.9
455.1
493.5
517.3
552.6
578.4
621.9
290.4
6.44%
6.03%
5
10.22
Revenue growth%
0.40
3.12
1.82
0.40
1.59
1.13
0.40
1.80
3.11
4.42
16.77
1.80
1.69
75
10.60
Gross margin%
20.07
20.00
22.96
22.72
21.25
19.78
22.50
24.62
22.15
22.09
25.73
22.15
22.12
29
10.87
Operating margin%
19.47
20.87
21.29
21.81
23.10
24.72
24.89
24.72
27.41
29.60
4.32
24.89
23.91
82
18.80
Net margin%
22.30
22.70
25.14
26.44
28.79
26.42
28.31
27.42
26.28
29.20
10.13
27.42
26.43
45
13.33
P/E ratio (avg)x
45.49
52.69
54.12
64.06
76.53
74.11
77.51
75.07
75.14
89.96
9.919
75.14
74.59
39
33.12
EV/EBITx
26.76
28.56
25.97
23.67
22.93
20.64
18.71
17.43
16.51
16.43
36.31
17.43
21.79
45
21.96
FCF yield (avg)%
18.95
21.42
23.19
24.43
22.24
22.13
23.12
24.22
26.68
23.97
25.32
23.97
23.16
51
25.59
FCF margin%
30.26
27.37
28.74
31.07
30.11
31.41
29.87
31.21
28.38
25.51
17.16
29.87
29.99
44
1.632
FCF / Net incomex
0.218
0.233
0.240
0.229
0.217
0.224
0.233
0.219
0.233
0.239
0.198
0.233
0.231
60
16.90
ROIC%
10.58
13.08
11.84
14.66
17.47
19.22
19.71
21.00
20.10
22.84
8.74
20.10
18.35
83
13.72
Return on equity%
13.60
11.87
11.26
9.37
8.74
8.38
10.37
11.62
10.02
10.01
24.66
10.02
10.20
70
21.35
Return on assets%
27.98
29.99
32.77
34.72
34.39
34.40
32.93
33.64
33.81
30.98
18.72
33.64
33.29
17
0.34
EPS$
0.52
0.50
0.50
0.57
0.60
0.58
0.59
0.70
0.68
0.81
0.38
6.26%
5.68%
—
8.53
EPS growth%
4.70
4.93
4.30
6.27
3.62
4.49
4.53
4.50
3.42
2.71
5.90
4.49
4.49
42
0.45
Bookvalue per sh$
0.37
0.40
0.38
0.37
0.35
0.36
0.40
0.42
0.47
0.45
0.62
5.42%
1.90%
—
0.57
FCF per share$
0.28
0.28
0.27
0.29
0.28
0.32
0.29
0.30
0.33
0.36
0.64
4.98%
2.81%
—
0.21
Dividend per sh$
1.02
1.07
1.05
1.08
1.26
1.32
1.52
1.68
1.76
1.73
0.51
6.53%
6.93%
—
28.38
Div yield (avg)%
17.77
19.40
21.74
21.22
21.46
22.63
22.39
21.61
23.66
21.39
22.99
22.39
21.53
24
22.21
Payout ratio%
25.56
28.54
25.91
27.73
30.22
28.91
26.47
25.70
28.39
27.28
27.29
27.28
27.50
50
391.2
Shares (diluted)M
253.2
276.5
266.1
275.5
260.9
256.1
232.8
252.2
273.7
263.8
384.3
0.22%
(1.00%)
63
11.54
Buyback yield%
13.96
16.71
14.71
13.40
12.04
10.74
12.93
12.73
12.02
9.13
19.93
12.02
12.83
86
0.469
D/E ratiox
0.443
0.393
0.366
0.389
0.374
0.375
0.355
0.388
0.368
0.381
0.310
0.375
0.378
83
689.8
Enterprise value$M
420.6
369.0
385.4
351.6
323.6
293.9
266.7
280.7
274.7
236.7
201.4
(6.06%)
(6.06%)
83
398.7
LT debt$M
136.1
145.9
124.9
110.9
116.7
104.4
111.2
113.2
105.3
107.6
69.85
(1.60%)
(1.53%)
35
Revenue
$621.9M
6.03%
1.00×
Cost of revenue
$394.6M
6.15%
1.01×
Operating expenses
$147.4M
6.38%
1.03×
Property and equipment
16.67%
Spread over hurdle
(0.73%)