35.92
RevenueQR M
49.94
51.73
53.17
57.00
61.11
65.53
69.55
72.98
77.53
81.58
38.62
5.95%
5.67%
11
17.42
Revenue growth%
19.31
21.54
18.86
18.21
20.16
22.87
25.00
23.12
20.63
23.06
7.43
23.06
21.09
89
11.39
Gross margin%
19.89
19.07
21.07
24.00
25.27
24.35
25.28
24.30
26.95
27.99
21.43
25.28
24.32
73
21.72
Operating margin%
35.20
36.21
33.80
32.98
35.57
34.15
33.94
30.96
29.95
32.75
21.47
32.75
33.87
75
25.56
Net margin%
10.38
9.69
12.36
14.25
17.23
18.84
18.34
16.30
18.74
17.38
8.06
18.34
16.76
49
37.19
P/E ratio (avg)x
9.130
10.42
11.89
11.50
13.00
12.60
14.14
15.93
18.64
19.08
30.03
15.93
12.80
85
37.79
EV/EBITx
7.064
6.618
6.469
5.836
5.427
5.323
5.557
5.386
5.652
5.720
15.56
5.557
5.686
60
12.58
FCF yield (avg)%
9.21
10.52
12.58
13.57
12.05
11.64
11.19
10.26
12.98
10.29
16.71
11.19
11.42
67
11.16
FCF margin%
30.02
29.85
28.10
26.11
25.13
26.24
25.12
26.34
28.73
26.65
11.54
26.34
26.49
35
0.845
FCF / Net incomex
0.467
0.458
0.494
0.517
0.470
0.475
0.440
0.438
0.466
0.415
1.469
0.440
0.467
53
9.13
ROIC%
24.92
22.07
24.76
27.58
27.66
27.62
26.99
28.24
25.74
24.57
8.46
26.99
26.37
80
3.20
Return on equity%
5.97
3.18
0.78
0.40
0.40
3.18
3.10
2.33
4.31
6.56
27.48
3.18
3.14
9
25.80
Return on assets%
12.22
10.95
10.27
11.37
11.69
12.14
12.78
11.78
12.86
11.92
26.76
12.14
11.85
94
0.24
EPSQR
0.19
0.17
0.16
0.18
0.18
0.18
0.17
0.16
0.17
0.18
0.26
0.33%
(0.15%)
—
10.78
EPS growth%
7.84
7.60
9.93
7.72
7.83
8.61
8.38
5.44
3.35
3.44
12.67
5.44
7.77
74
0.04
Bookvalue per shQR
0.10
0.09
0.10
0.09
0.10
0.09
0.09
0.10
0.10
0.10
0.05
1.15%
0.98%
—
0.24
FCF per shareQR
0.25
0.29
0.29
0.29
0.29
0.32
0.38
0.44
0.43
0.50
0.11
11.55%
8.00%
—
0.14
Dividend per shQR
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.09
(2.47%)
(1.96%)
—
6.64
Div yield (avg)%
0.40
0.60
0.40
2.13
1.84
2.25
3.64
2.59
5.43
2.59
15.34
2.59
2.19
6
11.69
Payout ratio%
19.32
16.80
17.23
16.53
18.28
17.14
20.06
21.33
20.22
19.05
17.47
20.06
18.66
62
169.6
Shares (diluted)M
174.1
166.3
182.7
177.9
171.6
158.2
147.8
156.7
148.7
164.5
167.4
(0.84%)
(0.26%)
14
4.06
Buyback yield%
11.27
10.95
12.91
14.46
12.58
11.35
13.57
13.57
15.67
18.25
12.48
13.57
13.24
82
0.551
D/E ratiox
0.498
0.488
0.464
0.430
0.482
0.530
0.555
0.589
0.528
0.560
0.895
0.555
0.513
50
22.03
Enterprise valueQR M
47.58
55.68
61.81
57.84
56.00
53.46
61.18
60.26
61.10
69.24
62.04
4.34%
5.31%
30
55.05
LT debtQR M
5.135
5.642
5.809
6.135
5.976
5.479
5.303
5.553
5.187
5.568
4.447
(1.40%)
(0.06%)
65
Cost of revenue
5.77%
1.01×
Operating expenses
5.24%
0.96×
Property and equipment
15.68%
Goodwill & intangibles
15.45%
Spread over hurdle
11.89%