2.064
RevenueQR B
2.131
2.292
2.465
2.571
2.748
2.850
2.988
3.206
3.310
3.552
2.221
5.27%
5.84%
53
19.19
Revenue growth%
17.64
18.02
18.77
15.93
18.22
21.07
22.08
21.79
19.61
17.32
24.54
21.07
18.50
79
28.71
Gross margin%
3.31
4.02
1.11
2.20
2.65
4.46
4.33
2.01
4.18
4.74
28.52
4.33
3.66
83
22.20
Operating margin%
17.90
16.59
16.90
14.15
11.71
12.28
12.01
12.92
10.43
8.56
18.42
12.01
12.60
60
10.74
Net margin%
8.50
11.31
12.90
10.04
12.34
11.05
9.29
9.32
9.12
7.29
16.57
9.29
9.68
84
26.08
P/E ratio (avg)x
29.00
29.87
30.37
32.02
34.68
33.90
30.72
28.67
26.50
24.19
30.36
28.67
30.12
50
31.82
EV/EBITx
16.14
16.34
18.64
21.38
22.03
21.55
22.81
21.93
24.20
25.37
35.75
22.81
21.74
65
13.63
FCF yield (avg)%
6.80
5.19
7.81
8.35
7.20
8.96
6.61
5.56
4.60
3.49
29.15
5.56
6.70
44
21.77
FCF margin%
27.06
24.34
22.85
20.52
21.14
22.81
22.14
21.20
20.53
21.64
27.39
21.64
21.89
44
1.410
FCF / Net incomex
1.303
1.368
1.501
1.676
1.747
1.979
2.106
2.234
2.261
2.505
0.732
2.234
1.863
85
7.58
ROIC%
11.38
9.98
11.57
10.52
12.36
10.59
11.80
11.23
9.82
8.41
27.58
10.59
10.91
56
28.11
Return on equity%
11.37
9.63
9.95
8.77
10.18
10.51
8.85
10.05
7.26
7.88
26.55
8.85
9.79
65
18.43
Return on assets%
23.03
21.00
18.40
21.31
20.90
18.66
17.12
14.67
15.02
17.14
12.36
17.12
18.53
47
0.10
EPSQR
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.10
2.00%
(2.43%)
—
28.82
EPS growth%
8.32
6.13
3.94
3.28
6.23
3.96
6.91
7.20
6.94
5.84
27.94
6.91
6.18
50
0.15
Bookvalue per shQR
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.10
0.11
0.10
0.17
4.71%
2.48%
—
0.07
FCF per shareQR
0.12
0.14
0.15
0.16
0.18
0.19
0.21
0.24
0.26
0.27
0.17
8.45%
8.55%
—
0.06
Dividend per shQR
0.17
0.19
0.21
0.20
0.21
0.21
0.22
0.24
0.27
0.26
0.10
4.63%
3.96%
—
25.23
Div yield (avg)%
13.47
11.88
12.67
13.12
14.24
12.60
12.61
11.98
13.89
16.30
16.12
12.61
12.90
44
29.98
Payout ratio%
8.35
5.82
6.48
4.15
5.14
4.93
6.15
3.62
4.59
5.84
10.60
4.93
5.48
49
12.28
Shares (diluted)B
16.15
17.52
17.68
20.56
19.70
22.67
26.71
25.50
27.13
26.63
12.71
6.22%
4.77%
83
26.21
Buyback yield%
7.67
9.33
8.54
7.40
8.34
5.82
7.98
9.12
9.83
8.57
3.59
8.57
8.44
62
0.333
D/E ratiox
2.369
2.562
2.962
3.166
3.429
3.520
4.108
4.657
4.601
5.016
0.326
4.601
3.475
17
3.551
Enterprise valueQR B
3.316
3.425
3.870
4.152
4.846
4.747
4.683
4.837
5.269
5.900
3.152
4.02%
5.24%
28
0.862
LT debtQR B
4.200
4.469
4.465
5.131
5.466
6.428
6.918
7.680
8.716
8.458
1.223
9.12%
7.78%
21
Cost of revenue
5.91%
1.01×
Operating expenses
5.59%
0.98×
Cash and investments
17.47%
Goodwill & intangibles
17.43%