544.2
RevenueQR M
317.4
346.4
377.4
400.7
435.6
462.2
509.0
546.5
595.0
652.2
558.6
8.41%
8.29%
30
25.59
Revenue growth%
19.11
21.18
20.51
20.40
18.42
17.01
14.72
17.08
18.79
16.55
28.65
17.01
18.61
32
12.25
Gross margin%
29.66
30.08
29.12
29.82
27.83
27.07
26.41
27.58
29.38
26.78
5.19
27.07
28.48
52
5.95
Operating margin%
11.95
14.42
15.61
17.08
18.98
16.33
18.38
20.83
18.18
19.68
20.86
18.38
17.63
22
3.54
Net margin%
26.28
25.50
22.77
23.57
22.59
20.95
19.68
18.78
21.34
18.99
25.34
19.68
21.96
58
28.73
P/E ratio (avg)x
25.42
27.29
24.91
28.06
28.16
27.13
29.57
27.60
27.36
25.15
6.688
27.36
27.33
68
6.653
EV/EBITx
37.39
40.83
40.47
36.81
39.62
40.70
44.20
43.16
43.96
38.67
30.42
43.16
40.59
38
3.96
FCF yield (avg)%
18.41
18.96
17.77
16.40
15.31
16.84
15.11
17.67
20.16
19.02
10.64
17.67
17.72
74
2.26
FCF margin%
22.36
20.09
21.39
21.65
21.31
23.21
20.27
20.63
20.70
20.17
29.41
20.63
21.01
94
1.192
FCF / Net incomex
0.144
0.157
0.173
0.164
0.177
0.189
0.190
0.213
0.195
0.186
1.735
0.190
0.182
69
17.80
ROIC%
23.57
25.39
23.73
21.00
22.20
24.92
27.68
27.33
25.01
22.60
28.41
25.01
24.33
49
8.72
Return on equity%
16.03
15.80
13.49
11.79
12.59
11.26
13.82
15.25
17.42
16.07
18.09
15.25
14.54
79
6.59
Return on assets%
27.93
24.96
23.40
21.56
20.45
22.20
24.59
24.75
26.00
23.23
11.81
24.59
23.99
62
0.10
EPSQR
0.17
0.15
0.17
0.16
0.14
0.12
0.11
0.10
0.09
0.09
0.11
(7.08%)
(5.44%)
—
21.48
EPS growth%
23.47
21.66
24.17
27.17
26.98
26.29
23.76
22.54
24.11
25.02
18.22
24.11
24.14
45
0.04
Bookvalue per shQR
0.18
0.17
0.18
0.15
0.15
0.15
0.13
0.12
0.11
0.11
0.26
(7.45%)
(4.46%)
—
0.24
FCF per shareQR
0.27
0.29
0.34
0.39
0.36
0.36
0.34
0.35
0.33
0.37
0.07
0.83%
4.69%
—
0.19
Dividend per shQR
0.29
0.25
0.28
0.26
0.25
0.24
0.24
0.22
0.22
0.20
0.23
(4.39%)
(3.78%)
—
21.24
Div yield (avg)%
21.91
24.80
22.01
21.23
19.71
17.41
15.48
16.04
14.55
13.89
13.72
15.48
18.56
48
22.64
Payout ratio%
14.43
16.18
17.08
18.31
18.78
19.03
18.88
17.93
15.15
13.49
8.21
17.93
17.50
16
0.665
Shares (diluted)B
1.043
1.130
1.105
1.151
1.075
1.119
1.087
1.142
1.159
1.102
0.667
0.51%
1.59%
23
9.67
Buyback yield%
20.63
21.99
23.13
23.61
26.47
28.58
26.53
28.23
27.79
25.11
27.40
27.79
25.79
85
0.875
D/E ratiox
0.621
0.618
0.674
0.726
0.753
0.777
0.863
0.976
0.952
0.927
0.891
0.927
0.765
73
98.24
Enterprise valueQR M
323.1
319.7
353.7
341.7
334.0
385.7
431.4
446.5
483.2
476.3
88.40
7.35%
3.73%
8
290.4
LT debtQR M
442.7
470.3
487.5
552.5
584.0
595.5
641.2
755.9
863.3
848.2
606.9
7.75%
8.33%
25
Cost of revenue
8.45%
1.01×
Operating expenses
7.39%
0.92×
Property and equipment
16.98%
Cash and investments
16.51%
Spread over hurdle
(4.65%)