4.022
RevenueQR B
3.559
3.707
3.789
3.955
3.978
4.065
4.189
4.357
4.430
4.647
4.192
3.16%
3.04%
14
26.49
Revenue growth%
30.78
28.12
31.00
33.59
36.38
37.66
37.52
39.17
36.71
39.45
10.19
37.66
36.54
33
24.71
Gross margin%
9.42
10.50
12.91
11.19
8.82
7.58
8.61
9.69
12.14
11.31
20.24
9.69
10.10
16
20.33
Operating margin%
0.61
0.40
0.40
0.70
0.40
0.40
1.54
3.59
6.02
5.96
10.20
3.59
0.66
71
6.17
Net margin%
11.14
8.21
7.45
5.89
6.22
7.28
9.17
10.21
12.47
12.91
25.41
10.21
8.69
32
34.94
P/E ratio (avg)x
31.33
30.72
29.19
27.20
24.38
23.78
21.83
23.60
22.46
19.66
17.21
22.46
24.08
64
12.08
EV/EBITx
39.93
45.74
52.18
56.42
52.71
51.33
51.72
51.12
55.45
50.97
29.76
51.33
51.53
82
3.24
FCF yield (avg)%
4.09
3.13
1.85
4.49
3.61
6.58
6.84
4.44
6.40
4.95
12.97
6.40
4.47
28
10.14
FCF margin%
9.73
11.45
10.84
8.29
6.33
6.65
9.06
6.63
8.09
7.21
8.70
7.21
8.19
26
1.419
FCF / Net incomex
0.894
0.947
0.972
1.027
1.089
0.969
0.856
0.819
0.908
0.987
1.104
0.908
0.958
71
16.92
ROIC%
18.53
19.27
21.10
21.72
19.68
22.23
24.83
24.98
27.28
25.41
26.98
24.98
21.98
33
9.86
Return on equity%
21.75
22.44
22.50
21.61
21.43
19.55
20.86
18.58
17.48
14.59
21.88
18.58
21.14
94
3.03
Return on assets%
6.80
5.37
5.86
7.97
9.99
10.78
8.29
7.03
8.17
9.49
23.56
8.29
8.07
60
0.11
EPSQR
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
6.96%
2.46%
—
11.85
EPS growth%
23.24
20.84
17.94
19.48
21.72
23.09
24.77
24.10
25.06
24.40
23.95
24.40
23.16
29
0.05
Bookvalue per shQR
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.05
0.05
0.06
0.07
0.51%
1.53%
—
0.09
FCF per shareQR
0.10
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.05
0.05
0.07
(5.17%)
(5.63%)
—
0.02
Dividend per shQR
0.15
0.17
0.18
0.20
0.20
0.21
0.23
0.23
0.24
0.26
0.04
5.18%
5.00%
—
12.83
Div yield (avg)%
26.14
27.14
25.17
26.13
25.17
23.94
22.59
20.90
18.67
16.27
14.60
20.90
24.55
54
21.17
Payout ratio%
25.34
28.20
28.29
27.59
25.93
28.68
26.22
23.37
20.86
19.81
9.01
23.37
26.07
32
26.27
Shares (diluted)B
34.72
39.66
44.73
46.01
51.90
55.71
55.07
59.98
64.84
61.75
26.91
3.54%
5.79%
77
13.19
Buyback yield%
26.17
26.39
23.96
26.20
24.23
21.72
20.02
18.17
19.03
17.27
10.43
19.03
22.84
46
0.893
D/E ratiox
1.632
1.849
1.801
1.910
1.957
1.901
1.933
1.768
1.975
1.813
1.376
1.901
1.875
75
1.636
Enterprise valueQR B
3.329
3.920
3.960
4.267
4.696
5.422
5.562
5.727
6.109
6.795
0.338
7.67%
7.59%
84
0.286
LT debtQR B
4.949
4.929
5.179
5.664
5.455
5.345
5.464
5.004
5.485
5.877
0.912
1.50%
2.93%
23
Cost of revenue
2.98%
0.99×
Operating expenses
3.30%
1.03×
Cash and investments
17.02%
Property and equipment
14.80%
Spread over hurdle
34.80%