23.63
RevenueMOP M
11.81
12.52
13.15
13.86
14.59
15.21
16.36
17.83
18.82
26.33
27.50
6.31%
6.01%
16
29.72
Revenue growth%
2.93
4.07
4.47
5.54
6.03
4.76
4.79
5.00
4.70
25.34
24.17
4.79
4.73
48
10.57
Gross margin%
29.14
29.84
31.78
34.00
35.19
33.81
35.15
37.09
37.28
10.44
18.56
35.19
33.91
16
8.55
Operating margin%
33.43
35.89
36.24
38.44
37.45
39.04
40.00
37.93
39.96
4.12
13.14
39.04
37.69
64
13.60
Net margin%
18.46
21.07
19.48
22.38
24.54
23.31
20.93
22.18
21.43
20.07
7.79
22.18
21.25
79
10.76
P/E ratio (avg)x
24.06
27.62
28.66
29.93
35.01
38.34
38.10
40.46
42.02
7.083
15.30
38.34
32.47
10
6.492
EV/EBITx
29.08
28.09
30.50
33.97
30.84
30.06
27.91
24.72
22.83
25.57
24.45
27.91
28.59
53
3.92
FCF yield (avg)%
21.83
20.42
17.61
18.82
16.72
19.29
22.06
20.98
20.98
28.03
12.29
20.98
20.70
33
17.78
FCF margin%
18.42
16.79
15.67
16.72
15.15
13.35
11.69
13.47
16.39
22.66
21.49
13.47
16.03
85
0.399
FCF / Net incomex
1.195
1.253
1.374
1.350
1.320
1.235
1.166
1.184
1.292
0.102
1.069
1.235
1.244
82
21.09
ROIC%
24.86
24.88
22.41
24.48
22.72
24.64
24.21
27.16
30.10
17.72
4.09
24.64
24.75
20
9.92
Return on equity%
12.45
11.55
10.24
11.26
12.81
12.54
11.81
12.61
12.74
29.96
28.82
12.61
12.50
77
9.87
Return on assets%
14.50
17.02
16.39
17.50
15.14
16.37
13.54
12.72
11.33
2.32
24.99
13.54
15.00
71
0.17
EPSMOP
0.14
0.13
0.13
0.14
0.13
0.12
0.12
0.11
0.12
0.18
0.21
(3.19%)
(3.68%)
—
25.13
EPS growth%
18.42
20.68
21.04
20.73
19.25
16.36
15.03
16.40
15.06
9.38
3.55
16.36
17.41
14
0.15
Bookvalue per shMOP
0.04
0.04
0.04
0.04
0.03
0.04
0.04
0.03
0.03
0.09
0.06
(4.96%)
(3.92%)
—
0.13
FCF per shareMOP
0.17
0.16
0.16
0.15
0.15
0.14
0.14
0.14
0.15
0.06
0.18
0.30%
0.09%
—
0.04
Dividend per shMOP
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.05
0.18
0.16
0.63%
1.42%
—
22.53
Div yield (avg)%
1.54
0.40
0.40
2.86
5.85
6.63
8.81
7.20
4.67
17.65
5.01
6.63
4.27
77
23.73
Payout ratio%
2.90
4.71
5.76
3.73
6.10
6.44
7.53
7.44
7.97
8.78
14.67
7.44
5.93
46
75.97
Shares (diluted)M
101.6
99.78
113.8
113.0
117.0
111.7
123.8
134.6
144.8
75.82
78.70
5.09%
5.42%
36
5.86
Buyback yield%
21.23
19.58
16.98
15.06
12.97
14.17
11.45
11.07
8.32
20.05
23.84
11.45
14.61
65
1.515
D/E ratiox
2.990
3.585
3.676
3.995
4.119
4.585
4.545
4.462
4.674
1.577
1.392
4.545
4.057
48
19.36
Enterprise valueMOP M
20.99
24.52
28.08
29.58
29.18
28.46
28.74
32.92
37.02
12.56
21.11
4.59%
8.64%
46
22.99
LT debtMOP M
16.69
17.69
15.32
15.86
13.79
12.54
12.11
13.12
11.98
8.328
5.205
(5.46%)
(5.06%)
62
Revenue
MOP 18.82M
6.01%
1.00×
Cost of revenue
MOP 12.98M
6.11%
1.01×
Operating expenses
MOP 2.751M
4.86%
0.90×
Property and equipment
15.62%