8.386
RevenueMOP M
17.67
18.97
20.26
21.47
23.15
25.13
26.96
29.23
30.58
32.74
8.980
7.18%
7.24%
33
5.59
Revenue growth%
17.66
18.90
17.39
17.21
16.83
15.90
17.64
16.46
14.53
12.03
5.70
15.90
17.02
60
24.27
Gross margin%
9.90
7.43
8.86
7.81
9.37
8.88
8.98
11.67
14.45
16.06
6.96
11.67
9.17
65
20.74
Operating margin%
16.95
14.00
12.28
10.02
7.57
10.21
10.20
12.72
10.38
12.79
26.80
10.38
11.33
53
19.03
Net margin%
29.67
29.29
29.42
30.29
32.28
33.69
35.74
33.81
33.30
33.36
13.94
33.69
32.79
7
14.74
P/E ratio (avg)x
17.35
17.06
16.27
17.27
14.88
15.69
13.51
11.86
10.23
9.607
18.59
11.86
15.29
74
17.47
EV/EBITx
30.40
32.49
31.63
34.90
40.82
43.40
45.77
43.55
45.76
53.65
36.25
45.76
42.11
85
26.81
FCF yield (avg)%
21.34
18.99
16.79
16.32
14.95
13.59
16.18
17.89
18.56
19.31
18.81
17.89
17.34
76
7.56
FCF margin%
5.51
7.01
4.31
3.59
2.46
4.35
3.22
2.10
2.77
4.96
16.43
3.22
3.95
78
1.443
FCF / Net incomex
2.344
2.583
2.742
3.029
3.656
3.920
4.493
5.204
5.461
5.445
0.433
5.204
3.788
91
27.23
ROIC%
12.23
10.41
13.19
11.77
13.70
14.19
12.15
13.98
15.41
12.77
15.07
13.98
12.98
46
10.32
Return on equity%
19.17
20.13
21.17
23.17
22.66
20.91
20.94
23.22
20.47
21.92
29.20
20.94
21.05
15
24.62
Return on assets%
8.83
11.27
9.68
8.20
9.44
8.58
11.02
10.30
10.15
12.90
17.28
10.30
9.91
14
0.01
EPSMOP
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(11.30%)
(7.03%)
—
28.38
EPS growth%
14.90
13.93
13.08
13.50
15.40
12.47
15.44
14.64
16.64
17.58
28.04
15.44
14.77
56
0.02
Bookvalue per shMOP
0.04
0.04
0.04
0.04
0.04
0.05
0.06
0.06
0.06
0.06
0.03
5.77%
4.13%
—
0.03
FCF per shareMOP
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.01
2.05%
1.46%
—
0.03
Dividend per shMOP
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(1.66%)
(1.01%)
—
14.47
Div yield (avg)%
25.33
27.00
29.67
31.01
33.54
34.51
35.60
36.47
35.26
32.35
25.62
35.26
32.95
43
5.97
Payout ratio%
11.26
9.07
10.80
11.35
13.45
13.50
14.00
12.05
10.92
8.55
28.10
12.05
11.30
59
510.3
Shares (diluted)M
447.3
410.5
428.8
411.8
385.1
359.5
358.3
342.2
342.7
323.1
508.1
(3.45%)
(3.74%)
62
15.11
Buyback yield%
18.00
19.19
18.57
19.08
21.71
22.06
19.26
22.18
24.00
26.00
28.72
22.18
20.49
84
1.323
D/E ratiox
1.213
1.249
1.194
1.259
1.266
1.386
1.320
1.400
1.552
1.598
1.554
1.400
1.293
50
10.68
Enterprise valueMOP M
15.16
15.90
15.13
14.15
14.84
14.66
14.73
16.33
18.13
16.13
30.20
1.69%
0.95%
49
9.272
LT debtMOP M
3.440
3.708
3.926
4.444
4.429
5.158
5.415
5.052
5.745
5.478
25.78
4.34%
5.43%
27
Revenue
MOP 32.74M
7.24%
1.00×
Cost of revenue
MOP 17.18M
6.94%
0.97×
Operating expenses
MOP 6.600M
7.39%
1.01×
Goodwill & intangibles
16.37%
Property and equipment
16.19%
Spread over hurdle
(0.09%)