117.0
RevenueQR M
166.3
169.9
170.6
172.3
169.3
172.7
171.3
169.0
171.1
174.2
129.8
0.57%
0.55%
10
13.27
Revenue growth%
13.82
15.59
14.04
15.87
16.09
17.75
19.50
20.13
19.62
20.66
7.42
19.62
16.92
25
5.49
Gross margin%
3.88
5.48
6.30
6.57
5.52
3.96
1.37
3.10
4.96
4.55
27.33
3.96
4.75
48
23.50
Operating margin%
25.59
23.28
20.84
18.92
18.36
18.70
21.28
19.28
21.28
23.66
2.72
21.28
21.06
42
19.20
Net margin%
27.98
27.31
25.35
26.48
27.41
28.36
31.09
30.25
31.47
28.89
18.98
30.25
28.17
18
21.70
P/E ratio (avg)x
40.35
37.30
37.95
37.38
42.79
40.26
41.17
37.61
35.06
38.28
24.80
38.28
38.12
71
6.539
EV/EBITx
35.48
33.74
36.45
36.62
42.38
44.44
50.73
55.01
56.58
55.43
9.203
55.01
43.41
43
27.44
FCF yield (avg)%
24.19
21.99
20.59
20.19
22.62
23.77
23.76
24.43
24.05
23.07
6.83
23.77
23.42
24
2.73
FCF margin%
27.31
26.61
25.24
27.38
27.54
27.23
26.02
25.26
27.85
29.83
4.37
27.23
27.27
63
0.664
FCF / Net incomex
1.109
1.131
1.152
1.369
1.632
1.795
1.785
1.992
1.956
2.270
1.360
1.956
1.708
73
23.46
ROIC%
13.67
14.27
11.80
13.07
16.01
17.31
18.63
15.94
16.97
14.95
21.30
16.97
15.45
86
12.25
Return on equity%
21.09
20.94
18.17
17.39
17.31
17.23
16.64
13.72
10.90
7.98
28.86
13.72
17.27
41
5.28
Return on assets%
21.98
21.34
19.87
19.48
19.79
21.94
21.95
24.69
25.67
23.52
11.07
23.52
21.94
56
0.04
EPSQR
0.06
0.07
0.07
0.08
0.09
0.11
0.13
0.13
0.13
0.13
0.05
6.93%
9.17%
—
25.60
EPS growth%
7.46
9.56
8.43
7.09
8.12
6.41
3.59
5.63
3.57
2.71
10.09
3.59
6.75
57
0.02
Bookvalue per shQR
0.05
0.05
0.04
0.05
0.04
0.05
0.04
0.04
0.05
0.04
0.05
0.17%
(0.23%)
—
0.08
FCF per shareQR
0.10
0.10
0.12
0.12
0.14
0.13
0.15
0.16
0.19
0.21
0.04
8.71%
8.87%
—
0.05
Dividend per shQR
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.07
(3.03%)
(2.19%)
—
18.54
Div yield (avg)%
27.89
29.96
31.17
33.08
33.53
35.42
34.85
32.66
33.26
35.49
17.37
34.85
33.17
51
16.84
Payout ratio%
4.86
6.43
4.55
6.84
8.37
9.32
6.41
5.96
5.11
6.08
4.19
6.08
6.25
59
1.007
Shares (diluted)B
1.030
0.987
0.999
0.887
0.954
1.007
0.979
0.908
0.858
0.910
1.011
(0.94%)
(1.48%)
21
14.54
Buyback yield%
15.22
13.42
16.20
18.48
17.76
17.81
15.61
17.88
19.71
19.57
13.55
17.88
17.79
11
0.156
D/E ratiox
0.417
0.439
0.459
0.465
0.479
0.490
0.477
0.499
0.503
0.459
0.873
0.490
0.471
23
139.9
Enterprise valueQR M
66.16
69.11
64.47
61.99
68.48
67.54
65.62
61.09
55.01
61.43
71.95
(2.15%)
0.15%
60
55.81
LT debtQR M
85.26
98.88
110.7
111.7
131.9
144.5
145.6
163.3
186.7
196.4
75.96
8.30%
10.19%
86
Cost of revenue
0.53%
1.00×
Operating expenses
0.59%
1.00×
Property and equipment
17.73%
Spread over hurdle
72.96%