2.591
RevenueQR B
1.184
1.271
1.355
1.440
1.568
1.651
1.744
1.886
1.989
2.138
2.793
6.40%
6.96%
35
26.07
Revenue growth%
12.69
13.06
12.30
13.83
15.17
14.10
13.60
12.30
10.71
8.15
22.60
12.30
12.87
89
15.29
Gross margin%
3.67
1.99
4.76
2.26
1.43
0.40
0.69
0.40
0.40
2.71
26.36
0.40
1.71
44
6.99
Operating margin%
30.60
32.08
32.22
29.40
28.37
26.81
27.81
29.79
32.64
33.35
15.59
29.79
30.20
66
20.33
Net margin%
9.36
8.46
9.67
10.62
9.41
8.25
7.96
10.48
12.12
12.98
12.51
10.48
9.54
77
34.25
P/E ratio (avg)x
30.10
27.80
27.67
29.81
31.67
29.06
29.03
28.13
27.16
28.00
31.87
28.13
28.58
30
28.59
EV/EBITx
7.901
7.585
6.651
6.944
6.771
6.259
5.755
5.154
4.964
4.986
20.80
5.154
6.455
41
27.70
FCF yield (avg)%
14.67
15.62
13.82
12.55
15.05
16.46
13.46
13.28
13.90
16.64
22.78
13.90
14.28
80
9.85
FCF margin%
16.22
18.61
17.87
19.45
19.03
20.96
18.91
17.84
19.87
21.86
24.65
19.87
18.97
91
1.209
FCF / Net incomex
0.158
0.179
0.206
0.234
0.260
0.286
0.279
0.281
0.321
0.314
0.232
0.286
0.269
64
27.82
ROIC%
22.27
22.08
23.06
21.40
24.26
23.05
20.79
20.54
20.23
17.54
15.38
20.54
21.74
94
15.12
Return on equity%
22.40
19.90
20.95
23.34
23.51
23.35
26.09
23.96
21.17
20.53
4.71
23.35
22.87
65
17.60
Return on assets%
29.60
26.84
25.10
25.90
25.80
26.45
26.48
27.48
29.65
31.42
28.47
27.48
26.66
35
2.43
EPSQR
1.91
2.04
1.91
2.03
2.20
2.21
2.18
2.21
2.13
2.14
2.71
(0.50%)
0.34%
—
14.32
EPS growth%
12.48
11.01
9.12
10.08
11.95
12.66
10.90
8.45
7.92
8.74
14.64
8.74
10.49
22
0.51
Bookvalue per shQR
0.73
0.76
0.87
1.00
1.06
1.23
1.32
1.27
1.32
1.53
1.18
7.66%
7.61%
—
0.72
FCF per shareQR
1.12
1.15
1.18
1.30
1.54
1.66
1.69
1.67
1.94
1.93
1.20
4.66%
5.63%
—
2.09
Dividend per shQR
0.61
0.57
0.59
0.60
0.65
0.56
0.59
0.60
0.59
0.57
2.41
(2.62%)
(1.69%)
—
3.30
Div yield (avg)%
29.76
26.81
28.67
30.96
29.08
30.21
28.89
28.16
27.49
30.38
21.72
28.89
28.98
92
10.40
Payout ratio%
5.77
7.29
5.83
7.41
9.74
8.92
7.38
4.47
6.50
7.73
4.67
7.38
7.34
6
1.094
Shares (diluted)B
0.875
0.966
0.934
0.936
0.997
0.987
1.003
0.882
0.951
0.978
1.104
(0.39%)
1.94%
33
4.65
Buyback yield%
17.02
16.32
17.33
19.23
17.29
15.76
15.61
16.35
16.16
13.47
29.06
15.76
16.34
47
1.771
D/E ratiox
0.529
0.485
0.484
0.449
0.478
0.429
0.387
0.342
0.333
0.339
0.409
0.342
0.439
9
2.202
Enterprise valueQR B
1.382
1.511
1.568
1.745
1.665
1.867
1.891
2.067
1.990
2.275
1.710
6.44%
5.65%
29
2,208
LT debtQR M
788.9
752.1
753.0
764.9
657.7
556.1
511.0
544.3
563.5
558.0
666.1
(3.24%)
(3.12%)
11
Cost of revenue
6.63%
0.97×
Operating expenses
6.97%
1.00×
Goodwill & intangibles
15.60%