0.640
RevenueQR B
2.202
2.191
2.195
2.281
2.276
2.345
2.441
2.485
2.553
2.659
0.682
3.16%
2.11%
21
19.27
Revenue growth%
16.86
15.02
12.89
14.90
15.10
13.70
11.82
9.16
10.32
8.39
28.06
10.32
13.29
57
23.44
Gross margin%
30.87
31.25
29.31
31.40
31.89
32.24
29.51
30.86
27.90
29.73
23.19
29.73
30.87
92
26.45
Operating margin%
8.86
6.43
8.11
7.39
8.26
10.04
10.18
11.07
12.71
10.02
22.67
10.18
9.44
69
6.16
Net margin%
20.03
18.30
16.41
14.22
15.96
17.49
20.24
21.62
22.46
24.37
17.81
21.62
19.17
63
10.60
P/E ratio (avg)x
44.31
50.02
47.59
53.43
52.80
54.34
57.58
66.32
65.01
61.23
12.40
61.23
53.89
41
23.78
EV/EBITx
18.20
17.85
16.41
16.83
16.39
15.00
14.01
14.63
16.16
16.55
17.03
15.00
16.40
65
26.76
FCF yield (avg)%
24.44
22.08
24.10
26.69
26.65
27.66
26.68
26.47
25.87
24.35
25.97
26.47
26.17
12
17.09
FCF margin%
21.99
22.96
24.20
22.71
23.44
25.53
26.94
27.00
26.98
28.79
25.29
26.98
24.87
63
0.723
FCF / Net incomex
1.035
0.948
0.971
0.912
0.894
0.893
0.874
0.844
0.854
0.854
1.627
0.854
0.894
41
18.12
ROIC%
4.06
2.27
3.54
5.35
4.43
2.23
0.40
2.36
0.40
0.92
3.23
0.92
2.31
14
16.70
Return on equity%
10.45
10.94
13.93
14.03
14.36
11.76
12.01
12.32
12.95
12.51
8.46
12.32
12.41
39
7.86
Return on assets%
11.47
13.66
15.91
12.97
12.43
9.69
9.62
7.84
9.94
11.99
18.61
9.69
11.73
57
2.72
EPSQR
1.79
2.02
1.95
1.96
2.15
1.99
2.19
2.32
2.37
2.24
2.81
0.79%
1.82%
—
13.35
EPS growth%
27.78
29.10
28.35
26.30
24.52
27.34
25.39
26.59
29.21
30.82
8.86
27.34
27.56
13
2.88
Bookvalue per shQR
1.75
1.67
1.62
1.64
1.56
1.68
1.69
1.80
1.69
1.60
2.09
0.45%
(0.97%)
—
0.85
FCF per shareQR
0.80
0.69
0.59
0.63
0.68
0.68
0.67
0.68
0.68
0.72
2.63
1.23%
(2.18%)
—
1.80
Dividend per shQR
2.28
2.31
2.11
1.83
1.67
1.71
1.72
1.82
1.88
1.63
1.56
(0.45%)
(3.79%)
—
9.52
Div yield (avg)%
4.78
2.82
4.26
3.68
2.60
1.02
0.45
1.41
1.34
0.40
21.93
1.02
2.00
64
11.39
Payout ratio%
14.52
16.56
15.56
13.67
10.77
11.76
8.82
7.14
9.28
11.33
23.69
9.28
11.54
11
1.014
Shares (diluted)B
1.093
0.986
1.088
1.206
1.232
1.124
1.232
1.375
1.300
1.382
0.969
2.32%
2.45%
81
12.03
Buyback yield%
18.59
20.58
18.06
18.42
19.32
21.79
23.70
24.92
22.16
24.21
20.17
23.70
21.19
42
1.161
D/E ratiox
1.345
1.349
1.343
1.562
1.551
1.634
1.723
1.965
1.883
1.795
0.682
1.795
1.598
61
1.710
Enterprise valueQR B
0.603
0.586
0.594
0.576
0.512
0.464
0.490
0.526
0.560
0.505
2.575
(0.28%)
(1.87%)
6
0.291
LT debtQR B
1.443
1.294
1.187
1.276
1.184
1.257
1.112
1.157
1.160
1.151
0.625
(0.57%)
(2.39%)
86
Cost of revenue
1.97%
0.99×
Operating expenses
2.15%
1.00×
Property and equipment
16.48%
Spread over hurdle
(1.47%)