23.01
RevenueMOP M
23.30
25.83
28.42
31.09
34.55
38.04
41.54
45.50
48.52
53.11
24.58
8.98%
9.25%
41
14.39
Revenue growth%
16.24
14.74
16.42
14.80
15.84
17.53
18.46
18.73
18.87
20.83
28.38
18.73
16.98
7
10.31
Gross margin%
14.37
14.44
13.01
14.42
12.36
10.82
8.90
9.02
9.63
9.92
18.83
9.63
11.59
78
14.82
Operating margin%
32.93
35.03
33.07
32.48
34.83
32.09
31.27
30.16
29.09
30.68
23.15
30.68
32.29
57
28.93
Net margin%
7.94
5.62
4.66
5.80
8.28
5.83
4.59
5.79
6.48
5.39
28.36
5.79
5.80
79
14.08
P/E ratio (avg)x
15.39
15.03
14.64
12.88
12.03
12.02
11.76
11.87
11.95
10.69
10.04
11.87
12.03
85
15.33
EV/EBITx
18.14
21.75
21.89
22.07
22.67
26.84
26.91
32.49
33.85
34.05
17.31
32.49
24.75
31
21.63
FCF yield (avg)%
26.28
26.83
27.49
27.30
28.87
31.29
29.52
28.19
25.66
23.79
28.05
28.19
27.39
83
26.33
FCF margin%
21.65
24.39
25.27
27.97
30.34
32.99
30.06
28.41
29.03
27.70
15.05
29.03
28.19
89
1.368
FCF / Net incomex
0.691
0.612
0.579
0.524
0.501
0.464
0.473
0.500
0.474
0.451
0.601
0.473
0.500
58
7.60
ROIC%
20.93
23.83
23.79
21.80
23.90
24.12
21.33
18.92
19.83
22.31
18.54
21.33
22.06
23
16.86
Return on equity%
27.96
30.42
29.77
32.54
30.85
32.89
34.94
33.68
35.69
35.78
24.05
34.94
32.72
70
3.47
Return on assets%
12.08
9.64
8.71
6.28
4.17
3.83
3.99
2.60
4.12
1.57
18.37
3.83
4.14
56
0.03
EPSMOP
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.11
0.11
0.12
0.03
9.57%
10.28%
—
29.54
EPS growth%
9.66
12.59
15.45
15.61
13.07
12.98
11.02
8.98
9.84
8.25
26.27
9.84
11.80
52
0.02
Bookvalue per shMOP
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.04
0.05
(1.90%)
(0.91%)
—
0.05
FCF per shareMOP
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(1.37%)
(2.46%)
—
0.05
Dividend per shMOP
0.05
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.04
4.90%
5.94%
—
4.11
Div yield (avg)%
11.48
9.92
7.23
9.33
7.68
4.83
7.40
5.00
6.84
4.60
7.48
5.00
7.31
46
26.77
Payout ratio%
31.09
30.04
28.83
26.68
25.69
27.76
28.94
25.96
26.23
25.15
10.32
26.23
27.22
81
594.7
Shares (diluted)M
543.5
597.2
592.9
565.2
558.4
562.5
612.1
614.9
529.1
535.5
617.5
(0.83%)
(0.32%)
20
19.84
Buyback yield%
14.31
11.41
14.40
16.67
13.93
16.02
16.59
18.93
20.78
23.44
24.04
18.93
16.30
39
1.270
D/E ratiox
1.056
0.943
0.963
1.068
1.081
1.203
1.137
1.055
0.943
0.981
1.439
1.055
1.055
31
45.86
Enterprise valueMOP M
49.87
56.37
56.28
58.79
61.44
59.68
64.11
66.06
64.89
63.81
26.64
0.76%
3.38%
72
13.17
LT debtMOP M
9.738
9.903
8.783
8.488
7.824
7.724
8.362
7.609
7.080
6.647
43.48
(3.21%)
(3.54%)
22
Revenue
MOP 53.11M
9.25%
1.00×
Cost of revenue
MOP 29.01M
9.33%
1.01×
Operating expenses
MOP 5.906M
8.46%
0.93×
Property and equipment
16.84%