8.096
RevenueQR B
11.54
11.55
11.60
11.93
11.99
11.84
11.70
11.56
11.51
11.51
8.610
(0.81%)
(0.07%)
10
9.24
Revenue growth%
15.38
13.67
15.95
18.17
17.35
17.76
19.92
18.89
19.57
20.37
20.59
19.57
17.96
6
26.84
Gross margin%
26.35
27.37
27.60
30.17
32.04
29.35
29.58
28.48
31.15
30.63
3.93
29.58
29.46
41
27.04
Operating margin%
25.11
25.68
24.76
22.54
23.66
23.55
26.02
26.36
26.40
28.94
20.87
26.36
25.40
43
14.33
Net margin%
28.73
25.80
28.29
30.14
32.10
29.34
28.54
26.79
29.22
27.98
27.39
28.54
28.64
90
14.40
P/E ratio (avg)x
16.92
18.76
20.83
24.21
24.92
28.89
33.21
33.38
36.62
41.72
34.87
33.38
26.91
25
19.47
EV/EBITx
21.47
20.79
22.15
23.86
21.68
24.68
25.38
23.89
27.22
25.77
8.002
25.38
23.88
22
16.84
FCF yield (avg)%
6.00
8.66
10.34
7.95
7.25
7.32
6.95
8.89
9.05
10.14
12.01
8.89
8.30
30
10.86
FCF margin%
23.80
26.58
24.81
23.55
20.88
18.92
19.77
18.69
17.76
18.08
22.10
18.69
20.32
35
1.617
FCF / Net incomex
0.633
0.582
0.655
0.611
0.662
0.748
0.786
0.778
0.866
0.993
0.555
0.786
0.705
13
28.69
ROIC%
1.86
0.40
0.40
2.06
2.23
1.42
3.40
5.54
6.34
4.45
4.10
4.45
2.15
27
15.26
Return on equity%
15.67
14.23
13.98
11.67
10.60
13.16
13.96
15.98
13.84
16.67
3.77
13.96
13.97
59
27.49
Return on assets%
21.06
21.03
21.60
21.40
22.33
20.80
21.96
24.84
24.86
22.17
2.77
22.17
21.78
19
1.40
EPSQR
3.20
3.17
3.29
3.76
4.22
4.13
4.38
5.24
5.72
6.44
1.48
8.80%
7.63%
—
25.93
EPS growth%
12.90
11.72
13.08
10.87
11.38
9.50
9.10
9.28
8.49
10.72
6.59
9.28
10.79
90
1.30
Bookvalue per shQR
0.74
0.77
0.82
0.76
0.86
0.81
0.88
0.97
0.91
0.92
0.50
1.36%
3.09%
—
2.41
FCF per shareQR
1.16
1.19
1.33
1.30
1.45
1.58
1.76
1.77
1.88
2.24
0.67
9.07%
6.44%
—
0.97
Dividend per shQR
0.93
1.07
1.11
1.23
1.42
1.55
1.70
1.91
2.03
1.96
0.90
6.60%
7.38%
—
2.35
Div yield (avg)%
13.65
13.74
11.92
13.43
12.86
11.97
10.16
9.64
8.27
5.63
27.34
9.64
11.95
38
18.92
Payout ratio%
12.34
10.04
7.72
5.63
3.07
0.40
0.40
2.12
3.07
0.40
17.57
0.40
3.07
53
3.266
Shares (diluted)B
3.168
3.076
3.065
2.916
3.204
3.013
3.182
3.177
3.550
3.746
3.111
3.18%
2.64%
76
7.45
Buyback yield%
17.84
16.65
14.18
12.61
11.35
13.75
15.25
12.93
12.91
14.68
11.38
13.75
13.97
52
0.869
D/E ratiox
0.184
0.165
0.148
0.160
0.176
0.181
0.179
0.195
0.176
0.168
1.321
0.179
0.176
31
4.568
Enterprise valueQR B
11.64
13.12
13.93
14.16
15.48
18.34
21.99
24.63
24.51
24.84
3.552
9.92%
8.54%
31
2.520
LT debtQR B
14.56
14.04
16.07
16.03
18.03
20.39
20.44
23.21
23.69
26.61
3.216
8.10%
6.50%
61
Cost of revenue
0.05%
1.01×
Operating expenses
(0.67%)
0.94×
Goodwill & intangibles
18.46%
Property and equipment
17.65%
Spread over hurdle
(0.40%)