6.013
RevenueQR B
15.59
16.33
17.00
17.27
17.38
18.11
18.69
19.48
19.82
20.58
6.639
3.44%
3.20%
37
12.35
Revenue growth%
16.33
17.28
15.54
13.95
15.43
13.53
12.24
11.29
12.95
10.88
27.29
12.24
13.74
32
25.82
Gross margin%
22.61
24.42
23.50
24.94
24.67
22.90
21.17
20.83
20.74
19.39
19.80
20.83
22.76
32
15.39
Operating margin%
0.40
1.47
1.56
0.40
0.46
0.40
3.38
2.53
1.57
1.27
19.48
1.57
1.37
30
21.28
Net margin%
17.24
19.26
19.83
22.21
20.00
21.27
20.84
21.06
23.75
26.64
23.42
21.27
20.95
86
16.23
P/E ratio (avg)x
58.38
64.64
70.50
67.52
71.47
80.33
81.89
81.82
77.14
81.25
23.67
81.25
74.31
73
25.08
EV/EBITx
45.25
53.26
53.98
61.55
64.60
78.15
84.25
83.97
89.90
97.60
32.63
84.25
71.38
94
22.70
FCF yield (avg)%
5.80
7.46
6.07
3.94
1.21
0.85
0.40
2.01
3.45
3.33
26.82
2.01
3.39
27
16.91
FCF margin%
24.77
22.05
21.90
21.81
24.53
26.73
26.50
25.69
23.54
23.93
18.60
25.69
24.23
46
0.238
FCF / Net incomex
1.538
1.754
1.915
1.912
1.766
1.961
1.883
2.037
2.028
1.864
1.480
1.961
1.898
73
9.60
ROIC%
27.43
26.85
25.81
23.55
22.51
21.55
18.60
17.46
15.36
14.05
8.71
17.46
22.03
81
28.56
Return on equity%
7.31
7.81
8.18
5.97
5.14
3.05
5.05
2.19
3.08
4.29
2.96
3.08
5.09
11
21.85
Return on assets%
6.17
7.62
6.46
4.68
2.72
0.40
0.64
0.40
0.92
0.84
26.59
0.64
1.82
94
0.46
EPSQR
1.09
1.17
1.19
1.05
1.00
0.90
0.83
0.73
0.76
0.75
0.50
(5.52%)
(3.04%)
—
26.24
EPS growth%
18.40
20.59
20.86
23.24
24.13
21.66
21.81
23.36
22.52
24.05
29.07
22.52
22.16
27
0.50
Bookvalue per shQR
1.25
1.19
1.30
1.21
1.35
1.48
1.60
1.64
1.90
2.12
0.58
9.47%
6.25%
—
0.64
FCF per shareQR
0.73
0.71
0.74
0.70
0.80
0.90
1.00
0.96
0.99
0.97
0.88
3.94%
2.51%
—
1.65
Dividend per shQR
0.89
0.85
0.73
0.76
0.80
0.87
0.93
1.00
1.05
0.95
0.35
3.69%
(0.61%)
—
4.76
Div yield (avg)%
0.64
0.40
0.40
0.40
0.61
2.12
0.40
2.11
3.48
3.80
16.04
2.12
0.63
91
14.12
Payout ratio%
4.39
2.77
4.47
6.03
6.76
7.04
5.12
3.29
4.22
3.80
21.18
4.22
4.43
56
6.175
Shares (diluted)B
7.107
7.453
7.675
7.560
8.421
8.939
9.050
9.166
8.963
8.641
6.207
0.52%
2.12%
66
28.95
Buyback yield%
11.02
8.02
8.54
7.13
9.65
10.14
11.01
12.20
11.98
12.92
12.62
11.98
10.58
59
0.654
D/E ratiox
0.237
0.223
0.249
0.240
0.239
0.249
0.261
0.255
0.246
0.242
0.631
0.249
0.244
64
22.20
Enterprise valueQR B
26.27
22.97
21.75
21.36
19.37
19.68
17.52
15.54
13.51
12.66
20.47
(8.15%)
(7.83%)
56
23.11
LT debtQR B
2.949
3.096
3.280
3.321
3.383
3.911
3.731
3.724
3.770
4.070
9.050
3.77%
4.75%
57
Cost of revenue
2.85%
0.97×
Operating expenses
3.74%
1.05×
Property and equipment
16.29%
Spread over hurdle
10.84%