242.1
RevenueQR M
204.8
218.1
226.2
239.8
247.7
260.0
277.2
286.4
306.0
318.0
251.1
5.12%
5.04%
30
19.61
Revenue growth%
21.07
21.13
23.30
24.37
25.73
23.65
23.98
26.05
28.17
30.49
27.10
26.05
24.17
66
12.03
Gross margin%
5.15
5.72
6.40
6.07
8.03
10.19
10.82
11.75
10.20
7.74
14.95
10.20
7.89
56
20.71
Operating margin%
15.17
15.55
17.70
15.32
15.08
17.68
17.67
14.68
15.11
16.37
15.94
16.37
15.44
70
17.67
Net margin%
25.25
24.51
24.88
26.41
28.83
29.54
32.16
34.45
33.07
32.89
15.70
32.89
29.18
25
15.14
P/E ratio (avg)x
28.03
25.21
23.48
25.41
25.37
24.72
24.54
26.02
25.12
21.59
32.86
24.72
25.16
55
27.88
EV/EBITx
41.28
46.53
48.33
49.52
48.17
51.99
57.23
54.81
53.73
56.04
27.26
54.81
50.75
47
13.41
FCF yield (avg)%
6.17
7.04
4.18
4.53
1.74
0.40
0.40
0.40
2.64
1.81
16.50
0.40
2.22
19
25.20
FCF margin%
27.47
27.66
25.39
24.94
26.17
28.54
28.04
27.14
25.34
25.42
2.75
27.14
26.65
84
0.858
FCF / Net incomex
1.062
1.088
1.005
0.996
0.962
1.049
1.130
1.258
1.446
1.653
1.079
1.258
1.075
46
4.36
ROIC%
16.20
15.35
17.93
20.07
20.73
21.96
19.32
21.72
19.79
17.01
2.72
19.79
19.55
24
4.91
Return on equity%
13.94
12.50
10.60
8.04
8.97
8.85
8.30
11.17
11.86
9.74
5.10
9.74
10.17
84
3.13
Return on assets%
15.70
13.80
11.22
12.02
10.14
8.17
9.35
11.97
9.88
12.81
28.95
9.88
11.59
82
0.24
EPSQR
0.18
0.20
0.20
0.19
0.20
0.22
0.22
0.23
0.22
0.21
0.24
1.05%
2.71%
—
8.63
EPS growth%
10.89
9.88
12.63
10.95
13.68
15.65
14.30
14.33
12.06
12.73
23.43
14.30
12.68
29
0.12
Bookvalue per shQR
0.06
0.06
0.06
0.06
0.06
0.05
0.06
0.05
0.05
0.06
0.30
(0.51%)
(1.13%)
—
0.15
FCF per shareQR
0.30
0.35
0.34
0.36
0.41
0.43
0.47
0.45
0.49
0.48
0.18
3.21%
5.74%
—
0.25
Dividend per shQR
0.39
0.41
0.43
0.44
0.43
0.46
0.51
0.59
0.66
0.80
0.05
13.22%
9.02%
—
4.19
Div yield (avg)%
1.80
4.14
4.34
2.85
4.67
4.65
4.70
7.31
8.48
11.37
18.45
7.31
4.66
60
24.02
Payout ratio%
3.62
6.16
8.05
10.73
10.50
12.23
9.55
10.93
9.90
8.10
28.91
9.90
9.73
17
0.489
Shares (diluted)B
0.813
0.790
0.776
0.810
0.961
1.090
1.257
1.511
1.622
1.616
0.481
10.95%
8.16%
81
16.34
Buyback yield%
18.29
16.16
17.14
19.55
20.28
17.98
19.63
21.70
23.10
20.36
15.64
20.36
19.59
71
0.115
D/E ratiox
1.487
1.603
1.774
1.846
1.793
1.843
1.775
1.646
1.622
1.776
0.777
1.775
1.775
54
78.21
Enterprise valueQR M
131.0
134.3
126.6
131.9
118.1
126.7
122.9
109.8
114.7
126.7
232.6
1.42%
0.23%
28
0.070
LT debtQR B
0.462
0.506
0.588
0.594
0.663
0.693
0.804
0.805
0.897
1.024
0.079
9.09%
10.21%
94
Cost of revenue
5.17%
1.01×
Operating expenses
4.56%
0.95×
Cash and investments
16.29%
Spread over hurdle
53.95%