26.16
RevenueQR M
257.4
262.4
273.1
287.1
304.6
319.8
332.3
349.6
364.7
382.6
27.90
4.66%
4.22%
8
23.17
Revenue growth%
1.27
0.98
0.40
2.65
3.68
3.31
0.42
3.34
1.77
0.52
19.48
1.77
1.52
94
24.26
Gross margin%
17.83
20.58
21.50
20.66
19.61
20.87
22.93
23.79
21.37
20.86
4.67
21.37
20.87
88
3.43
Operating margin%
9.76
9.87
8.10
5.72
2.75
0.40
0.40
0.40
1.20
1.60
22.01
0.40
2.18
33
28.01
Net margin%
3.79
2.30
3.53
5.51
4.79
2.77
3.31
4.34
6.25
7.78
19.31
4.34
4.06
61
12.95
P/E ratio (avg)x
44.64
42.17
46.50
53.30
54.78
60.59
67.33
69.29
79.37
85.13
32.18
69.29
57.68
15
28.68
EV/EBITx
27.80
28.42
27.45
27.73
30.60
27.53
25.98
23.59
24.41
22.62
33.30
24.41
27.49
63
29.88
FCF yield (avg)%
9.35
7.22
8.15
7.25
6.53
4.40
6.77
9.04
6.16
8.35
7.19
6.77
7.23
50
13.05
FCF margin%
15.22
16.69
18.36
16.86
17.92
19.77
17.14
17.23
18.98
21.46
12.83
18.98
17.58
80
1.110
FCF / Net incomex
1.014
1.161
1.217
1.389
1.496
1.524
1.578
1.556
1.460
1.600
1.478
1.556
1.478
89
17.33
ROIC%
9.89
11.94
12.16
10.93
13.25
10.88
12.05
14.87
12.16
10.25
3.35
12.05
11.99
53
16.34
Return on equity%
26.95
28.77
31.29
33.66
31.97
31.17
32.52
31.57
30.05
28.98
4.67
31.17
31.23
15
19.21
Return on assets%
20.39
18.63
17.60
17.31
16.70
13.84
14.75
17.72
17.02
14.08
15.75
14.75
17.16
83
0.25
EPSQR
0.24
0.26
0.23
0.20
0.21
0.20
0.20
0.18
0.16
0.14
0.26
(7.99%)
(5.43%)
—
8.65
EPS growth%
10.72
13.27
11.51
9.24
10.82
9.07
9.54
11.89
10.88
8.26
28.02
9.54
10.77
76
0.33
Bookvalue per shQR
1.24
1.41
1.64
1.73
2.05
2.37
2.51
2.67
2.79
3.16
0.40
9.10%
11.42%
—
0.57
FCF per shareQR
0.80
0.74
0.80
0.85
0.88
0.82
0.76
0.85
0.87
0.87
0.33
(0.22%)
1.72%
—
0.26
Dividend per shQR
1.43
1.46
1.55
1.65
1.78
1.92
2.23
2.19
2.29
2.72
0.52
8.85%
8.63%
—
13.01
Div yield (avg)%
2.49
2.95
4.34
3.41
5.18
5.74
5.76
5.85
8.58
8.93
5.47
5.85
5.46
67
4.95
Payout ratio%
12.48
14.88
17.19
15.64
16.41
14.29
16.57
15.59
14.42
17.25
22.92
15.59
15.62
93
0.663
Shares (diluted)B
1.045
1.063
1.268
1.361
1.543
1.543
1.498
1.576
1.601
1.650
0.664
1.35%
6.32%
90
13.50
Buyback yield%
15.52
17.83
19.82
19.00
21.92
19.98
20.01
18.36
20.89
22.44
12.06
20.01
19.90
60
1.523
D/E ratiox
1.652
1.605
1.708
1.665
1.626
1.521
1.433
1.540
1.709
1.942
1.108
1.540
1.639
25
128.3
Enterprise valueQR M
303.3
293.5
284.6
278.1
271.7
257.2
286.8
305.2
303.2
336.0
147.7
4.34%
0.46%
56
42.28
LT debtQR M
351.8
400.1
401.1
446.9
499.7
510.3
502.9
580.1
562.3
598.0
232.2
3.66%
4.80%
90
Cost of revenue
4.22%
1.00×
Operating expenses
4.13%
0.99×
Cash and investments
17.28%
Spread over hurdle
(1.72%)