167.4
RevenueQR M
284.8
293.7
308.7
324.4
328.8
346.9
350.6
368.4
386.4
398.2
184.3
3.90%
3.88%
51
27.72
Revenue growth%
3.84
5.41
6.48
3.76
0.96
2.74
5.60
5.34
7.19
5.41
4.99
5.41
5.38
40
17.04
Gross margin%
20.18
21.07
21.76
20.52
21.08
19.21
18.53
16.02
18.51
20.52
26.98
18.53
20.35
43
6.44
Operating margin%
11.71
14.35
17.17
17.52
19.81
19.06
21.31
18.70
20.28
17.51
9.17
19.06
18.11
13
7.59
Net margin%
19.85
18.67
18.46
17.41
15.38
16.02
16.37
14.44
14.61
15.83
2.35
15.83
16.20
80
8.600
P/E ratio (avg)x
9.602
9.946
10.47
10.96
10.26
11.76
12.02
12.40
13.54
15.70
6.438
12.40
11.36
47
22.33
EV/EBITx
15.57
15.35
16.02
17.75
17.53
20.02
22.82
25.88
28.93
31.10
19.79
25.88
18.88
31
22.19
FCF yield (avg)%
12.15
13.02
11.72
11.74
9.60
12.57
14.60
17.57
16.45
13.69
9.87
14.60
12.80
60
11.36
FCF margin%
14.34
15.45
17.82
16.86
14.50
15.20
16.89
15.41
12.45
9.87
28.36
15.20
15.31
6
0.387
FCF / Net incomex
1.458
1.413
1.370
1.399
1.540
1.493
1.703
1.656
1.591
1.582
0.239
1.591
1.517
95
6.03
ROIC%
3.35
3.99
2.33
0.40
0.40
0.93
1.19
2.89
2.35
2.08
29.81
2.08
2.20
44
18.48
Return on equity%
27.30
27.38
25.50
28.45
27.35
24.98
22.56
22.58
23.23
24.17
28.02
23.23
25.24
68
25.36
Return on assets%
1.35
1.54
0.40
2.95
0.44
0.40
2.19
0.74
0.40
0.40
11.90
0.40
0.59
46
0.05
EPSQR
0.14
0.13
0.13
0.13
0.14
0.15
0.15
0.16
0.14
0.15
0.05
0.94%
1.97%
—
4.55
EPS growth%
10.60
11.36
8.66
8.16
9.98
12.04
9.62
6.91
4.17
3.08
4.38
6.91
9.14
80
0.11
Bookvalue per shQR
0.27
0.30
0.36
0.38
0.44
0.46
0.53
0.56
0.63
0.66
0.15
8.41%
10.25%
—
0.09
FCF per shareQR
0.09
0.09
0.08
0.09
0.10
0.11
0.10
0.09
0.09
0.09
0.04
(1.25%)
1.37%
—
0.04
Dividend per shQR
0.07
0.06
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.04
0.15
(5.51%)
(5.89%)
—
26.18
Div yield (avg)%
0.40
0.40
1.30
0.40
0.40
2.36
1.31
2.31
0.58
1.82
27.36
1.82
0.94
78
22.56
Payout ratio%
8.79
8.79
11.67
13.91
11.98
14.89
12.46
13.98
12.73
13.64
18.27
13.64
12.60
84
1.274
Shares (diluted)B
1.014
1.117
1.216
1.068
1.137
1.063
0.962
0.911
0.790
0.799
1.228
(6.80%)
(1.70%)
70
6.09
Buyback yield%
16.61
13.95
16.71
19.07
20.88
19.41
17.29
15.74
14.63
14.10
15.44
15.74
16.66
17
0.932
D/E ratiox
1.968
2.054
2.198
2.045
2.358
2.168
2.222
2.355
2.182
2.260
1.781
2.222
2.190
8
221.5
Enterprise valueQR M
244.1
241.2
262.6
262.3
233.4
228.9
213.5
205.4
217.4
227.2
81.60
(0.54%)
(1.40%)
22
281.8
LT debtQR M
63.73
68.77
63.05
62.40
62.80
70.63
66.18
74.12
83.82
92.14
277.8
7.97%
2.83%
49
Cost of revenue
3.97%
1.01×
Operating expenses
3.96%
1.01×
Cash and investments
17.64%
Property and equipment
15.95%
Goodwill & intangibles
15.15%