48.36
RevenueQR M
539.4
551.2
572.7
607.5
643.9
662.0
676.3
707.4
751.3
789.4
54.06
4.16%
4.52%
19
10.37
Revenue growth%
0.40
1.15
2.01
2.51
1.48
0.41
1.75
0.40
2.26
2.37
6.42
1.75
1.61
15
15.30
Gross margin%
35.52
34.47
32.20
34.71
35.97
38.82
40.65
38.98
40.54
38.99
19.13
38.99
37.39
17
15.79
Operating margin%
5.53
7.26
9.63
7.06
5.21
7.21
9.26
9.60
10.74
11.65
22.84
9.60
8.26
26
7.51
Net margin%
10.85
13.29
15.75
18.28
17.90
16.49
18.68
17.22
19.02
17.41
16.82
17.41
17.31
13
31.58
P/E ratio (avg)x
25.83
29.14
31.88
33.68
37.45
36.42
37.91
41.88
41.24
44.27
18.60
41.24
36.94
87
32.37
EV/EBITx
40.55
45.72
52.96
57.88
63.15
64.79
71.23
78.49
81.53
91.15
26.03
78.49
63.97
80
20.12
FCF yield (avg)%
0.85
3.42
4.45
7.34
4.51
2.22
1.22
0.44
2.98
3.48
2.93
2.22
3.20
61
29.26
FCF margin%
10.59
7.69
9.05
10.20
9.10
9.49
9.36
7.89
10.79
11.43
24.63
9.49
9.43
34
0.427
FCF / Net incomex
1.390
1.418
1.430
1.508
1.719
1.787
1.662
1.878
1.771
1.829
0.987
1.787
1.690
94
15.81
ROIC%
23.12
22.18
21.18
20.82
23.21
20.75
22.37
21.49
21.38
23.98
29.81
21.49
21.84
77
3.00
Return on equity%
26.20
25.96
25.05
26.84
28.74
26.19
27.82
27.87
28.79
29.91
4.18
27.87
27.33
29
11.50
Return on assets%
29.34
28.77
26.68
24.97
26.56
28.99
29.28
26.97
27.90
30.09
3.42
28.99
28.34
24
0.07
EPSQR
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.07
(9.29%)
(4.13%)
—
13.59
EPS growth%
26.85
27.59
26.25
23.56
26.21
25.58
26.51
28.44
26.28
28.36
11.96
26.51
26.40
61
0.06
Bookvalue per shQR
0.09
0.08
0.09
0.08
0.08
0.09
0.08
0.08
0.07
0.07
0.07
(2.06%)
(1.42%)
—
0.04
FCF per shareQR
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.07
(6.94%)
(3.36%)
—
0.05
Dividend per shQR
0.08
0.08
0.09
0.10
0.12
0.14
0.15
0.17
0.19
0.21
0.11
10.85%
12.16%
—
14.22
Div yield (avg)%
4.97
6.97
9.57
8.52
8.47
6.76
6.04
3.40
1.11
1.99
9.74
3.40
6.40
10
13.35
Payout ratio%
2.97
2.68
4.28
3.10
1.54
3.56
5.62
3.46
2.76
4.29
20.39
3.56
3.28
17
2.717
Shares (diluted)B
3.437
3.140
3.343
3.390
3.303
3.102
2.821
2.786
2.560
2.808
2.624
(3.20%)
(1.51%)
6
16.95
Buyback yield%
4.32
1.39
1.39
3.56
6.31
4.85
6.96
9.22
10.98
9.71
24.20
9.22
5.58
18
0.684
D/E ratiox
1.381
1.347
1.606
1.567
1.698
1.758
2.029
2.045
2.457
2.482
0.187
2.045
1.728
57
190.9
Enterprise valueQR M
214.1
211.9
231.4
258.6
261.6
255.5
269.7
273.7
301.1
312.4
325.9
3.62%
5.40%
12
472.2
LT debtQR M
111.0
114.6
125.2
136.5
155.4
181.3
203.8
215.5
247.5
283.0
632.3
12.74%
10.28%
63
Cost of revenue
4.54%
1.00×
Operating expenses
4.83%
1.03×
Goodwill & intangibles
19.93%
Property and equipment
16.82%
Spread over hurdle
17.33%