149.1
RevenueQR M
181.4
190.2
203.0
213.5
231.7
244.4
262.4
285.2
308.8
337.8
162.1
7.83%
7.22%
38
16.23
Revenue growth%
13.97
14.75
14.77
16.67
16.17
17.08
16.04
17.25
17.33
17.67
27.28
17.25
16.42
58
27.42
Gross margin%
10.15
8.96
10.68
10.72
9.38
8.41
8.35
5.56
4.27
1.33
10.59
5.56
8.68
73
13.26
Operating margin%
15.53
14.86
14.30
13.75
12.52
10.68
10.62
11.84
14.62
15.02
18.16
11.84
14.03
29
8.71
Net margin%
27.89
30.87
28.20
25.71
26.08
24.40
26.35
25.10
24.89
24.35
14.18
24.89
25.90
62
6.681
P/E ratio (avg)x
6.942
7.315
8.426
9.167
8.443
9.552
9.217
10.13
11.71
13.57
34.81
10.13
9.192
44
33.94
EV/EBITx
37.25
43.73
46.68
53.90
62.45
68.61
81.55
94.54
101.0
101.7
22.49
94.54
65.53
42
5.61
FCF yield (avg)%
11.74
12.11
12.13
14.95
13.91
12.19
13.07
13.55
14.46
14.74
9.77
13.55
13.31
22
29.29
FCF margin%
16.04
17.44
15.34
13.16
11.17
9.71
10.77
13.35
13.87
15.07
29.87
13.35
13.61
66
1.503
FCF / Net incomex
0.083
0.086
0.093
0.098
0.100
0.105
0.115
0.122
0.134
0.125
0.864
0.122
0.103
12
8.13
ROIC%
19.11
19.87
17.63
15.24
16.63
13.92
10.98
11.97
12.45
14.76
10.81
12.45
15.00
23
13.42
Return on equity%
22.26
24.70
22.14
19.91
16.91
15.66
18.52
17.88
15.73
15.58
22.16
15.73
18.20
38
2.66
Return on assets%
11.63
9.31
11.23
8.39
7.47
8.95
11.77
9.05
8.93
7.49
12.95
8.95
9.00
32
0.38
EPSQR
0.54
0.47
0.45
0.43
0.37
0.32
0.32
0.34
0.35
0.34
0.40
(1.87%)
(5.15%)
—
19.93
EPS growth%
24.94
25.64
23.91
20.94
23.32
25.89
26.23
23.67
23.86
25.81
11.13
25.81
24.43
27
0.22
Bookvalue per shQR
0.25
0.25
0.26
0.23
0.24
0.24
0.26
0.27
0.25
0.23
0.29
(0.24%)
(1.60%)
—
0.60
FCF per shareQR
0.53
0.53
0.55
0.58
0.62
0.66
0.65
0.73
0.70
0.72
0.39
3.22%
3.90%
—
0.13
Dividend per shQR
0.45
0.43
0.45
0.42
0.38
0.41
0.44
0.48
0.50
0.48
0.47
4.74%
(0.20%)
—
22.32
Div yield (avg)%
4.19
4.05
6.68
7.73
9.10
10.24
7.88
5.83
7.64
6.70
15.31
7.64
7.17
63
20.19
Payout ratio%
28.04
30.36
29.72
28.95
27.23
29.92
28.42
29.67
31.90
30.69
22.15
29.92
29.69
12
279.4
Shares (diluted)M
335.8
375.3
376.1
358.3
410.1
408.8
425.5
481.5
549.8
614.9
288.8
8.44%
7.21%
11
3.06
Buyback yield%
16.07
16.82
17.45
18.19
19.95
18.68
17.36
15.21
18.13
19.11
27.01
18.13
17.79
41
0.744
D/E ratiox
0.371
0.378
0.359
0.329
0.324
0.331
0.323
0.288
0.297
0.288
0.390
0.297
0.327
30
412.3
Enterprise valueQR M
41.53
39.55
39.62
38.83
37.81
39.34
39.15
41.57
46.29
46.92
265.4
4.42%
1.39%
49
196.0
LT debtQR M
343.6
397.6
396.2
466.0
460.5
537.5
535.1
599.2
580.7
640.9
119.4
6.84%
6.02%
19
Cost of revenue
7.15%
0.99×
Operating expenses
7.35%
1.01×
Property and equipment
14.74%
Spread over hurdle
31.68%