9.083
RevenueQR M
17.29
18.36
19.25
20.12
21.29
22.22
23.97
25.16
27.32
29.84
9.877
6.98%
6.07%
48
2.17
Revenue growth%
15.72
16.65
19.03
20.57
21.51
19.26
19.52
17.34
16.05
13.34
18.94
17.34
18.18
84
28.05
Gross margin%
26.82
25.21
27.08
24.71
22.42
25.38
24.56
22.57
21.78
24.32
9.00
24.32
24.64
84
28.64
Operating margin%
21.58
20.60
17.78
20.27
20.24
22.17
21.88
19.93
17.17
18.61
10.05
19.93
20.26
84
14.12
Net margin%
15.89
16.00
18.19
17.06
15.74
12.85
11.69
8.85
7.62
9.29
4.04
9.29
14.30
91
10.07
P/E ratio (avg)x
36.83
38.97
41.20
40.53
44.93
52.04
54.42
55.60
54.16
56.85
27.58
54.42
48.49
63
22.27
EV/EBITx
12.78
13.13
13.64
14.14
14.80
16.19
16.18
19.07
20.67
23.91
13.46
19.07
15.49
93
23.45
FCF yield (avg)%
30.09
28.49
27.75
25.45
27.59
26.56
26.43
24.53
24.64
22.53
10.32
24.64
26.49
28
17.02
FCF margin%
21.74
20.14
21.49
19.80
17.93
19.08
20.47
20.81
22.09
22.75
10.17
20.81
20.64
88
1.479
FCF / Net incomex
1.505
1.572
1.587
1.461
1.578
1.597
1.525
1.373
1.320
1.397
0.759
1.397
1.515
56
20.12
ROIC%
17.04
14.70
17.46
17.11
18.01
17.19
16.80
17.68
16.11
17.61
7.73
17.19
17.15
16
11.66
Return on equity%
17.19
15.32
13.28
10.49
7.75
7.46
7.35
6.80
6.66
6.60
17.03
6.80
7.60
83
26.50
Return on assets%
8.97
11.84
13.66
13.12
12.37
9.46
9.10
8.03
10.35
9.87
11.09
9.46
10.11
32
0.12
EPSQR
0.07
0.07
0.08
0.08
0.08
0.07
0.07
0.07
0.07
0.08
0.13
0.97%
1.97%
—
26.48
EPS growth%
0.40
0.40
2.19
1.60
0.40
0.40
3.22
0.79
0.40
2.22
10.69
0.79
0.60
56
0.13
Bookvalue per shQR
0.29
0.30
0.26
0.26
0.28
0.25
0.22
0.24
0.22
0.20
0.17
(6.96%)
(3.28%)
—
0.11
FCF per shareQR
0.33
0.39
0.46
0.55
0.59
0.65
0.65
0.77
0.84
0.95
0.13
9.98%
11.25%
—
0.20
Dividend per shQR
0.17
0.16
0.14
0.13
0.11
0.10
0.09
0.09
0.07
0.07
0.23
(8.18%)
(8.33%)
—
15.64
Div yield (avg)%
6.32
8.48
11.05
9.57
7.54
7.12
6.49
6.94
6.23
8.91
28.05
6.94
7.33
23
28.51
Payout ratio%
20.89
23.88
22.14
22.45
25.44
25.08
25.04
27.38
29.27
27.02
4.40
27.02
25.06
89
114.2
Shares (diluted)M
91.46
78.65
78.14
67.38
59.42
50.84
46.93
47.57
51.28
55.33
115.0
(1.42%)
(5.06%)
36
27.64
Buyback yield%
11.64
9.51
9.45
7.72
5.87
4.54
3.24
2.46
2.34
1.69
19.38
2.46
5.20
85
1.573
D/E ratiox
0.163
0.152
0.163
0.152
0.154
0.155
0.138
0.140
0.134
0.127
0.422
0.138
0.152
31
17.14
Enterprise valueQR M
1.286
1.207
1.069
0.951
0.882
0.788
0.684
0.597
0.583
0.644
23.50
(6.11%)
(6.23%)
59
15.88
LT debtQR M
20.65
21.51
23.16
25.75
23.89
21.98
22.30
24.37
27.62
26.91
7.130
2.41%
2.04%
45
Cost of revenue
6.52%
1.04×
Operating expenses
5.16%
0.92×
Goodwill & intangibles
16.14%
Spread over hurdle
14.42%