122.1
RevenueQR M
499.9
505.4
515.9
531.0
549.0
560.8
585.3
589.8
593.8
617.1
126.1
2.37%
2.14%
50
10.60
Revenue growth%
15.21
13.67
14.00
14.13
11.25
8.49
7.44
8.12
8.20
9.76
29.86
8.20
10.51
72
22.38
Gross margin%
5.56
7.10
8.78
6.12
4.37
6.35
3.45
1.06
1.98
4.30
6.80
3.45
4.96
77
2.78
Operating margin%
20.81
19.55
20.16
22.84
20.12
20.80
18.82
18.05
19.03
19.33
26.62
19.03
19.84
40
22.24
Net margin%
7.32
7.72
6.58
4.35
4.06
5.51
3.37
2.59
2.60
4.11
20.63
3.37
4.23
51
11.16
P/E ratio (avg)x
61.13
61.36
68.74
78.96
80.95
91.98
106.3
105.3
106.6
123.8
30.80
106.3
86.47
92
15.34
EV/EBITx
14.57
12.87
13.69
15.10
14.59
13.44
13.64
15.24
14.74
13.49
29.42
13.64
14.13
68
19.63
FCF yield (avg)%
4.69
5.99
7.98
10.43
8.09
9.69
8.68
10.09
11.80
10.49
19.72
10.09
9.18
43
18.44
FCF margin%
28.74
27.20
28.98
30.26
27.42
27.31
24.34
21.61
22.68
24.71
7.60
24.34
27.25
72
1.348
FCF / Net incomex
0.511
0.556
0.595
0.587
0.542
0.514
0.502
0.466
0.443
0.457
1.289
0.466
0.513
53
12.10
ROIC%
16.66
19.33
16.68
17.51
20.27
21.49
22.44
20.02
21.87
22.97
19.84
21.87
20.14
15
3.82
Return on equity%
25.70
27.75
25.49
23.03
25.71
27.62
24.88
24.72
22.09
20.11
3.22
24.72
25.18
83
7.55
Return on assets%
9.15
7.08
8.12
9.21
12.18
12.63
13.02
12.19
13.75
11.02
9.75
12.63
11.60
71
0.13
EPSQR
0.14
0.14
0.14
0.15
0.14
0.15
0.15
0.16
0.16
0.14
0.14
0.90%
0.52%
—
12.69
EPS growth%
9.65
9.91
10.14
8.76
7.81
9.06
8.19
8.26
9.33
10.73
7.66
9.06
9.20
83
0.08
Bookvalue per shQR
0.32
0.33
0.31
0.29
0.25
0.22
0.24
0.24
0.23
0.21
0.11
(4.10%)
(4.21%)
—
0.27
FCF per shareQR
0.17
0.17
0.15
0.15
0.14
0.13
0.14
0.14
0.13
0.13
0.05
(1.53%)
(2.10%)
—
0.30
Dividend per shQR
0.09
0.10
0.11
0.10
0.11
0.12
0.13
0.15
0.15
0.16
0.20
7.25%
6.89%
—
14.13
Div yield (avg)%
9.56
8.84
5.86
5.20
2.83
2.07
4.35
1.53
0.40
1.31
2.17
1.53
3.59
71
5.73
Payout ratio%
10.57
11.24
9.86
8.91
6.95
3.95
2.21
0.40
0.40
2.45
20.90
2.21
5.45
32
0.590
Shares (diluted)B
0.836
0.925
1.073
1.166
1.257
1.308
1.395
1.502
1.733
1.888
0.602
8.47%
10.30%
85
23.90
Buyback yield%
9.09
7.75
6.34
5.32
7.66
10.38
9.98
8.66
5.76
7.24
2.24
8.66
7.71
72
0.197
D/E ratiox
1.328
1.396
1.401
1.617
1.605
1.782
2.000
2.096
2.419
2.495
0.440
2.096
1.699
37
431.1
Enterprise valueQR M
342.7
359.0
373.9
370.1
358.2
344.8
391.4
459.4
513.9
584.5
210.0
10.29%
5.15%
87
530.5
LT debtQR M
450.7
482.7
526.4
533.8
572.7
629.8
671.1
612.3
641.5
634.9
36.63
2.08%
2.86%
16
Cost of revenue
2.01%
0.99×
Operating expenses
2.55%
1.04×
Goodwill & intangibles
18.43%
Property and equipment
16.05%