2.512
RevenueQR B
2.064
2.121
2.179
2.215
2.276
2.343
2.436
2.523
2.631
2.685
2.705
3.36%
2.80%
76
20.92
Revenue growth%
3.43
2.42
0.40
3.22
4.92
5.94
4.22
6.13
3.22
2.79
10.33
4.22
3.33
66
3.44
Gross margin%
11.72
8.78
9.05
9.22
9.23
10.77
9.59
11.46
13.09
11.48
29.33
11.46
10.18
17
6.97
Operating margin%
8.72
10.77
10.40
10.76
8.67
7.24
10.09
10.12
12.85
13.52
14.59
10.12
10.26
30
16.00
Net margin%
3.70
5.67
3.90
4.40
2.85
0.98
0.40
0.40
2.09
1.85
5.35
0.98
2.47
61
6.354
P/E ratio (avg)x
13.18
14.60
13.60
15.35
14.24
13.68
14.40
14.62
16.36
16.84
20.30
14.62
14.50
45
25.25
EV/EBITx
11.82
13.28
12.25
13.01
13.27
14.59
13.81
14.13
13.80
14.98
21.48
14.13
13.54
6
20.44
FCF yield (avg)%
22.27
21.16
22.21
24.27
23.90
24.81
27.57
28.70
28.59
27.59
26.11
27.59
24.54
34
15.73
FCF margin%
26.98
26.05
27.26
26.28
23.28
21.59
19.95
18.47
19.16
18.29
6.71
19.16
22.44
26
0.618
FCF / Net incomex
2.432
2.840
3.393
3.491
3.835
4.505
4.768
5.202
5.782
6.706
0.784
5.202
4.170
85
12.09
ROIC%
24.49
23.81
26.74
29.13
32.00
30.49
29.05
31.95
30.98
29.12
9.39
30.49
29.12
10
12.81
Return on equity%
12.19
9.62
7.31
7.57
7.13
5.14
6.87
8.96
10.15
12.36
14.45
8.96
8.27
7
29.26
Return on assets%
17.27
14.60
12.74
11.31
10.61
7.86
9.33
10.36
11.00
8.90
23.24
9.33
10.80
43
0.18
EPSQR
0.46
0.48
0.45
0.42
0.48
0.46
0.46
0.48
0.47
0.47
0.21
(0.50%)
(0.31%)
—
19.57
EPS growth%
15.60
16.89
15.93
18.57
18.72
16.78
18.09
17.64
19.58
17.39
5.75
17.64
17.51
75
0.36
Bookvalue per shQR
0.33
0.33
0.37
0.36
0.41
0.38
0.40
0.41
0.38
0.43
0.22
0.89%
1.93%
—
0.14
FCF per shareQR
0.17
0.15
0.16
0.17
0.17
0.15
0.13
0.14
0.12
0.13
0.42
(4.90%)
(2.61%)
—
0.16
Dividend per shQR
0.27
0.30
0.30
0.28
0.27
0.27
0.27
0.24
0.26
0.24
0.31
(2.48%)
(0.77%)
—
10.11
Div yield (avg)%
15.91
14.42
16.17
17.82
15.42
16.33
19.18
21.37
23.06
22.04
28.19
21.37
17.07
73
14.74
Payout ratio%
10.01
12.38
11.02
13.52
15.80
13.91
13.04
15.88
14.61
13.15
11.81
13.91
13.33
54
3.912
Shares (diluted)B
4.381
4.019
3.494
3.322
2.904
2.681
2.482
2.260
2.015
2.116
3.986
(6.13%)
(6.59%)
65
14.69
Buyback yield%
19.15
18.32
18.49
20.15
18.16
18.63
21.33
23.50
24.54
23.41
20.90
23.41
19.65
20
0.225
D/E ratiox
0.631
0.559
0.518
0.549
0.548
0.566
0.502
0.495
0.445
0.467
1.466
0.495
0.533
42
2.396
Enterprise valueQR B
0.546
0.491
0.525
0.498
0.506
0.460
0.440
0.433
0.458
0.446
1.663
(2.50%)
(3.28%)
58
2.055
LT debtQR B
0.502
0.537
0.571
0.578
0.536
0.530
0.577
0.649
0.665
0.653
2.159
4.03%
3.49%
7
Cost of revenue
2.88%
1.01×
Operating expenses
2.62%
0.98×
Property and equipment
17.03%
Spread over hurdle
34.49%