27.36
RevenueMOP M
21.62
22.48
23.36
24.35
25.12
26.41
27.55
28.11
28.74
29.96
29.22
3.58%
3.65%
64
5.98
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
1.73
0.40
0.93
3.10
17.22
0.93
0.40
92
26.66
Gross margin%
10.12
8.49
6.43
6.03
4.31
2.30
4.54
3.64
2.86
3.99
6.00
3.64
4.42
40
12.21
Operating margin%
17.26
14.56
13.83
12.07
14.70
13.29
12.63
10.89
11.06
9.05
9.82
11.06
12.96
40
13.26
Net margin%
25.26
23.51
22.32
23.17
21.48
19.90
18.83
18.86
19.31
18.64
19.12
18.86
20.69
26
7.980
P/E ratio (avg)x
46.98
47.39
50.93
61.58
73.90
83.49
84.49
86.28
100.3
102.2
17.55
86.28
78.69
61
19.60
EV/EBITx
23.47
24.78
27.27
27.68
29.42
32.77
34.36
36.41
42.85
50.69
15.97
36.41
31.10
7
21.02
FCF yield (avg)%
29.12
31.08
30.23
30.21
27.86
26.28
23.58
22.92
23.38
22.54
30.00
23.38
27.07
92
11.48
FCF margin%
33.99
34.91
35.68
36.55
39.13
41.60
38.75
39.16
38.28
38.99
4.18
38.99
38.51
64
0.374
FCF / Net incomex
1.095
1.091
1.240
1.208
1.320
1.382
1.437
1.457
1.466
1.656
0.400
1.457
1.351
89
17.88
ROIC%
11.76
9.28
6.97
8.65
6.56
4.37
1.81
0.76
0.40
1.07
27.09
1.07
5.46
86
7.58
Return on equity%
19.75
19.63
17.53
15.28
12.77
11.68
8.95
11.69
13.64
12.78
13.68
11.69
13.21
48
29.38
Return on assets%
15.31
12.46
12.46
10.17
7.82
6.60
6.02
6.13
4.21
4.84
13.76
6.02
7.21
20
—
EPSMOP
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
—
8.78%
9.41%
—
10.71
EPS growth%
14.25
16.72
16.99
19.85
21.74
24.26
22.68
22.83
25.76
27.50
2.28
24.26
22.21
72
—
Bookvalue per shMOP
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.98%
4.75%
—
0.01
FCF per shareMOP
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
11.98%
11.14%
—
—
Dividend per shMOP
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.01
5.37%
8.10%
—
4.23
Div yield (avg)%
23.11
25.00
23.72
25.69
24.03
21.30
22.95
23.38
21.39
23.65
21.99
22.95
23.52
26
10.65
Payout ratio%
7.48
10.32
12.96
12.09
14.79
14.05
16.19
16.15
18.88
20.01
19.24
16.19
14.42
50
1.112
Shares (diluted)B
1.886
1.960
2.348
2.602
2.695
2.711
2.851
3.094
3.295
3.241
1.086
3.76%
6.32%
94
29.54
Buyback yield%
9.57
10.37
10.75
8.86
11.15
8.81
9.23
8.62
9.89
11.96
14.29
9.23
9.73
21
0.653
D/E ratiox
0.892
0.972
1.079
1.041
1.055
1.023
0.966
0.917
1.055
1.169
1.543
1.023
1.032
13
6.938
Enterprise valueMOP M
35.19
41.80
46.75
46.93
55.31
66.16
75.28
86.22
95.93
102.8
14.13
13.19%
12.41%
63
26.97
LT debtMOP M
24.41
21.59
23.56
21.61
19.94
21.16
19.31
19.50
18.62
16.52
11.25
(3.69%)
(2.99%)
53
Revenue
MOP 29.96M
3.65%
1.00×
Cost of revenue
MOP 17.32M
3.65%
1.00×
Operating expenses
MOP 6.567M
3.42%
0.98×
Property and equipment
17.06%
Spread over hurdle
(0.06%)