569.3
RevenueQR M
452.8
480.8
512.4
527.0
552.1
579.9
613.5
652.2
694.8
735.1
604.0
5.89%
5.40%
41
9.72
Revenue growth%
0.40
1.94
4.85
2.80
5.59
7.06
6.96
6.77
5.02
5.59
25.04
6.77
5.30
30
7.97
Gross margin%
28.01
29.57
29.82
28.80
30.27
29.06
28.09
25.44
23.30
22.22
11.07
25.44
28.45
87
5.14
Operating margin%
16.96
14.62
12.41
13.13
14.46
14.39
11.68
11.69
9.56
9.03
4.63
11.68
12.77
34
21.33
Net margin%
29.63
28.89
27.86
26.94
26.77
26.48
28.10
28.64
26.43
27.97
15.54
27.97
27.92
36
20.40
P/E ratio (avg)x
10.23
10.76
11.62
10.63
9.968
10.46
11.40
11.29
12.35
12.08
6.617
11.40
11.02
21
25.42
EV/EBITx
37.07
41.97
42.95
44.84
48.83
51.40
60.79
60.88
72.55
76.55
14.20
60.88
50.12
64
22.18
FCF yield (avg)%
19.15
20.49
19.49
21.82
20.10
21.43
23.56
21.05
19.66
18.65
9.64
21.05
20.30
14
4.49
FCF margin%
28.92
28.33
27.96
25.57
27.61
26.08
27.30
29.72
26.88
25.35
15.13
26.88
27.46
33
1.790
FCF / Net incomex
1.156
1.227
1.093
0.959
1.046
0.942
0.836
0.929
1.005
1.108
1.676
0.942
1.026
18
13.77
ROIC%
20.74
18.33
15.58
15.40
16.70
16.68
15.61
17.90
17.31
17.21
3.78
17.21
16.95
92
26.69
Return on equity%
6.97
4.61
1.71
3.80
0.89
0.40
0.40
0.40
0.40
0.40
2.76
0.40
0.64
58
13.70
Return on assets%
17.51
19.58
17.14
14.41
13.71
16.58
15.05
16.15
15.79
13.99
25.73
15.79
15.97
10
0.14
EPSQR
0.16
0.19
0.20
0.22
0.25
0.30
0.31
0.37
0.37
0.43
0.16
11.10%
11.79%
—
2.64
EPS growth%
29.95
29.31
27.61
26.45
24.20
24.41
22.43
22.77
20.70
20.24
27.54
22.43
24.30
90
0.10
Bookvalue per shQR
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
0.13
(2.60%)
(3.34%)
—
0.10
FCF per shareQR
0.20
0.18
0.16
0.15
0.16
0.15
0.16
0.15
0.15
0.17
0.19
1.06%
(0.96%)
—
0.14
Dividend per shQR
0.13
0.14
0.15
0.16
0.14
0.13
0.13
0.14
0.12
0.10
0.08
(5.90%)
(2.86%)
—
25.48
Div yield (avg)%
22.84
22.36
24.60
25.27
23.12
21.45
21.79
23.11
20.91
22.70
22.95
21.79
22.77
65
5.63
Payout ratio%
5.79
5.76
6.45
4.24
6.22
7.35
7.90
8.80
6.07
5.29
14.03
7.35
6.14
81
1.805
Shares (diluted)B
1.916
1.888
1.830
1.755
1.903
2.156
2.166
2.350
2.620
2.632
1.854
6.70%
2.45%
53
28.63
Buyback yield%
23.52
21.52
22.93
20.13
18.53
19.46
21.94
19.15
20.04
18.11
16.57
19.46
20.09
61
0.418
D/E ratiox
1.184
1.079
1.154
1.206
1.268
1.213
1.198
1.225
1.288
1.238
0.139
1.225
1.209
35
535.2
Enterprise valueQR M
237.2
260.2
287.8
282.9
261.3
240.8
270.3
298.8
275.1
316.3
508.4
3.89%
3.21%
33
131.4
LT debtQR M
124.9
142.8
137.5
155.5
165.8
173.5
188.3
205.0
215.6
224.6
407.1
6.27%
5.99%
38
Cost of revenue
5.31%
0.99×
Operating expenses
5.53%
1.01×
Property and equipment
15.48%