3.899
RevenueQR B
3.718
3.793
3.775
3.786
3.796
3.828
3.788
3.794
3.872
3.940
4.298
0.74%
0.48%
59
7.12
Revenue growth%
16.52
19.06
19.01
21.45
19.58
17.46
19.07
19.90
19.82
21.45
24.99
19.82
19.32
52
27.15
Gross margin%
32.14
31.14
31.20
31.77
34.41
34.49
32.68
32.29
32.99
31.33
25.98
32.68
32.22
44
25.13
Operating margin%
27.69
26.44
26.66
24.95
25.90
27.07
25.15
22.23
21.35
21.35
10.24
22.23
25.53
11
10.52
Net margin%
3.03
1.50
0.40
0.40
1.04
0.40
0.40
2.59
2.86
2.88
8.91
2.59
1.27
91
12.53
P/E ratio (avg)x
26.53
24.12
25.27
23.28
20.41
18.01
18.78
18.49
18.15
19.09
19.27
18.49
19.75
66
20.18
EV/EBITx
28.87
32.52
31.70
36.67
39.96
46.07
46.42
49.86
48.42
55.22
13.87
48.42
43.02
94
26.07
FCF yield (avg)%
27.74
26.79
29.72
31.19
32.85
33.29
30.73
32.67
35.52
32.53
24.05
32.67
31.86
44
3.44
FCF margin%
23.66
25.93
28.86
27.92
29.20
31.98
30.81
28.60
27.41
27.93
20.64
28.60
28.26
82
1.543
FCF / Net incomex
0.513
0.573
0.590
0.545
0.600
0.641
0.705
0.673
0.754
0.829
1.330
0.705
0.621
61
9.70
ROIC%
23.57
25.19
24.61
26.50
27.93
29.04
30.08
28.39
27.27
29.33
27.89
29.04
27.60
48
11.15
Return on equity%
21.81
20.14
21.24
23.09
21.95
20.60
19.38
21.67
21.78
20.63
14.97
20.63
21.45
39
10.12
Return on assets%
5.23
7.73
5.85
3.89
6.05
7.77
4.79
2.68
3.58
3.43
27.11
3.58
5.01
69
0.11
EPSQR
0.12
0.12
0.10
0.11
0.10
0.09
0.09
0.08
0.08
0.08
0.12
(2.94%)
(3.43%)
—
13.18
EPS growth%
29.19
29.04
29.17
31.74
33.62
32.93
30.08
32.17
29.55
31.01
11.54
31.01
30.55
67
0.18
Bookvalue per shQR
0.87
1.02
1.21
1.23
1.48
1.77
2.06
2.02
2.35
2.81
0.34
13.69%
13.78%
—
0.08
FCF per shareQR
0.26
0.28
0.33
0.36
0.42
0.47
0.48
0.53
0.57
0.61
0.10
8.00%
9.45%
—
0.19
Dividend per shQR
0.36
0.44
0.46
0.50
0.49
0.50
0.57
0.56
0.60
0.72
0.16
7.84%
7.30%
—
24.35
Div yield (avg)%
20.77
20.56
19.99
19.34
17.15
18.84
18.24
16.69
13.99
13.64
16.99
16.69
18.54
58
12.58
Payout ratio%
13.44
14.76
15.84
15.32
12.49
13.89
11.80
10.19
13.12
15.35
27.02
13.12
13.66
34
5.626
Shares (diluted)B
7.737
8.775
8.288
7.903
7.762
7.811
9.170
9.489
9.744
9.519
5.403
4.17%
3.25%
14
23.84
Buyback yield%
15.74
14.28
14.06
11.68
14.07
12.32
12.87
11.64
14.02
16.29
9.59
12.87
14.04
61
0.595
D/E ratiox
1.734
1.813
1.999
2.055
2.125
2.145
1.988
2.206
2.062
2.193
0.423
2.145
2.058
24
3.911
Enterprise valueQR B
6.316
6.565
6.697
6.634
7.162
7.185
7.558
8.038
9.041
10.74
0.413
8.44%
7.20%
8
3.479
LT debtQR B
1.820
1.871
1.833
1.943
2.043
2.196
2.430
2.167
2.254
1.984
1.864
(0.59%)
0.54%
58
Cost of revenue
0.63%
1.01×
Operating expenses
0.14%
0.97×
Cash and investments
16.78%
Spread over hurdle
34.60%