0.206
RevenueQR B
1.503
1.543
1.558
1.559
1.610
1.594
1.603
1.611
1.648
1.653
0.218
0.54%
1.05%
70
2.51
Revenue growth%
22.34
19.35
18.27
20.97
23.75
24.91
23.30
23.89
26.19
27.31
5.09
24.91
23.52
75
11.62
Gross margin%
18.77
20.04
18.77
18.58
16.57
17.70
19.49
21.10
22.18
20.98
7.54
20.98
19.13
63
7.84
Operating margin%
29.22
29.52
28.00
25.88
23.57
22.35
21.74
22.76
19.87
19.93
15.51
21.74
23.17
93
15.39
Net margin%
16.20
17.47
15.21
15.98
16.66
17.54
19.67
19.95
22.55
25.02
15.56
19.95
17.50
19
31.05
P/E ratio (avg)x
16.20
17.03
17.19
16.84
16.12
16.29
17.85
16.47
15.26
14.75
8.270
16.29
16.38
21
30.02
EV/EBITx
29.49
27.63
27.71
29.07
31.11
32.23
29.14
26.64
28.10
30.74
8.688
29.14
29.10
6
29.28
FCF yield (avg)%
13.17
10.39
10.09
7.74
7.06
5.19
8.15
5.73
4.49
2.46
27.00
5.19
7.40
18
15.19
FCF margin%
9.61
12.58
11.22
10.99
8.17
6.96
7.71
6.58
5.12
5.34
3.73
6.58
7.94
5
0.426
FCF / Net incomex
1.240
1.400
1.579
1.597
1.571
1.526
1.458
1.442
1.333
1.269
0.864
1.442
1.450
66
7.15
ROIC%
24.45
22.41
20.25
18.84
17.88
15.01
15.44
16.74
19.58
17.65
15.43
16.74
18.36
73
21.33
Return on equity%
17.38
16.69
18.64
16.21
17.08
16.27
15.33
15.11
14.94
12.68
21.07
15.11
16.24
17
13.13
Return on assets%
31.10
32.81
33.00
30.53
29.27
30.51
30.28
32.23
31.89
32.21
26.48
31.89
31.49
61
0.11
EPSQR
0.06
0.05
0.04
0.04
0.03
0.03
0.03
0.02
0.02
0.03
0.12
(4.87%)
(7.04%)
—
25.61
EPS growth%
20.86
19.78
22.55
21.19
23.73
24.95
26.03
27.09
29.17
29.41
10.88
27.09
24.34
80
0.02
Bookvalue per shQR
0.10
0.09
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.08
0.06
(0.79%)
(2.32%)
—
0.05
FCF per shareQR
0.17
0.18
0.17
0.20
0.22
0.22
0.25
0.29
0.34
0.39
0.15
12.31%
8.86%
—
0.15
Dividend per shQR
0.09
0.09
0.09
0.09
0.11
0.12
0.13
0.14
0.13
0.13
0.03
3.96%
5.42%
—
9.64
Div yield (avg)%
10.77
13.50
12.92
10.60
12.94
12.76
12.50
9.58
8.25
6.26
10.69
9.58
11.63
19
8.67
Payout ratio%
18.04
18.95
18.11
16.87
16.02
13.42
14.93
17.04
15.24
17.13
26.81
15.24
16.96
76
5.584
Shares (diluted)B
4.855
4.666
4.146
4.018
3.772
3.599
3.839
3.464
3.459
3.387
5.502
(2.13%)
(3.56%)
22
5.68
Buyback yield%
23.96
25.75
26.33
28.08
30.91
33.02
31.97
30.12
29.98
32.24
19.32
31.97
30.05
71
0.972
D/E ratiox
0.834
0.856
0.773
0.770
0.763
0.657
0.635
0.676
0.602
0.605
0.980
0.635
0.719
66
621.2
Enterprise valueQR M
897.1
924.9
830.0
836.5
841.4
738.6
642.2
649.0
688.2
682.5
608.6
(4.10%)
(2.26%)
51
0.153
LT debtQR B
0.645
0.646
0.694
0.795
0.823
0.905
1.022
1.087
1.180
1.195
0.768
7.75%
7.76%
20
Cost of revenue
0.66%
0.96×
Operating expenses
1.44%
1.04×
Goodwill & intangibles
15.71%
Spread over hurdle
(3.14%)