0.484
RevenueQR B
1.210
1.207
1.201
1.235
1.268
1.321
1.367
1.356
1.405
1.462
0.506
2.88%
2.04%
74
28.82
Revenue growth%
14.87
14.02
15.39
15.08
17.06
18.51
16.45
16.51
18.57
15.60
27.07
16.51
16.02
29
27.89
Gross margin%
23.00
21.30
19.91
18.18
19.12
19.39
18.62
21.10
19.41
18.17
21.92
19.39
19.40
5
14.01
Operating margin%
18.19
16.61
16.88
15.92
14.49
13.52
12.73
11.42
8.73
9.10
2.66
11.42
14.00
23
3.05
Net margin%
16.31
17.79
19.92
19.89
21.87
22.31
20.59
18.95
20.39
21.06
25.10
20.59
20.16
56
17.36
P/E ratio (avg)x
17.47
16.73
17.63
18.86
17.42
18.70
17.30
17.60
17.43
17.85
33.39
17.60
17.54
92
13.84
EV/EBITx
31.34
30.51
34.02
36.39
40.28
38.09
43.31
46.71
51.85
50.00
17.47
46.71
39.18
81
28.97
FCF yield (avg)%
6.90
9.59
7.79
9.61
11.73
9.63
8.24
7.37
6.89
8.12
17.36
8.12
8.18
70
22.54
FCF margin%
20.09
22.45
24.54
27.01
27.17
26.60
26.85
23.93
25.94
26.71
28.05
26.60
26.27
63
0.529
FCF / Net incomex
0.354
0.385
0.333
0.340
0.321
0.311
0.301
0.326
0.288
0.318
0.764
0.311
0.323
41
8.21
ROIC%
29.90
30.23
31.42
28.69
28.61
30.89
31.03
28.31
27.42
26.88
17.17
28.31
29.30
31
28.89
Return on equity%
20.69
22.11
22.17
22.54
24.16
26.54
29.27
31.97
29.86
32.55
24.98
29.86
25.35
43
27.21
Return on assets%
5.81
6.05
7.85
10.11
7.91
5.65
4.35
3.71
6.62
6.25
4.30
5.65
6.15
11
0.11
EPSQR
0.08
0.08
0.10
0.11
0.11
0.12
0.12
0.12
0.13
0.14
0.11
5.94%
6.70%
—
18.28
EPS growth%
10.88
12.15
14.78
15.83
18.02
20.25
18.26
15.27
17.56
16.90
7.67
17.56
16.37
83
0.03
Bookvalue per shQR
0.07
0.08
0.09
0.11
0.11
0.11
0.12
0.11
0.10
0.10
0.11
(1.78%)
2.86%
—
0.04
FCF per shareQR
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.08
(2.92%)
(2.92%)
—
0.09
Dividend per shQR
0.05
0.06
0.07
0.07
0.09
0.09
0.09
0.10
0.11
0.11
0.11
5.47%
8.22%
—
19.46
Div yield (avg)%
30.65
30.90
33.21
36.03
37.66
37.89
37.27
38.65
41.51
42.29
26.82
38.65
37.47
68
13.39
Payout ratio%
28.83
26.07
23.15
21.22
22.24
23.67
24.66
22.08
22.23
21.33
8.82
22.23
22.69
74
6.225
Shares (diluted)B
8.161
9.137
9.659
9.991
9.239
9.666
10.41
10.55
12.00
13.78
6.227
8.32%
5.78%
32
16.25
Buyback yield%
32.93
34.50
35.88
33.84
35.44
34.85
31.95
34.27
36.43
36.70
6.02
34.85
34.67
19
0.674
D/E ratiox
0.551
0.576
0.571
0.592
0.537
0.482
0.457
0.453
0.466
0.409
1.503
0.457
0.509
57
986.0
Enterprise valueQR M
270.3
272.0
269.0
307.4
348.6
375.3
408.2
428.7
505.8
591.1
219.3
11.14%
10.14%
37
299.4
LT debtQR M
302.6
301.6
307.8
341.7
347.9
348.1
391.2
417.4
490.3
565.5
892.7
10.21%
7.41%
43
Cost of revenue
2.45%
1.04×
Operating expenses
1.62%
0.96×
Property and equipment
22.78%
Spread over hurdle
12.15%