1.209
RevenueQR B
3.803
3.848
3.882
3.949
4.077
4.104
4.215
4.354
4.431
4.485
1.251
1.92%
1.85%
5
18.14
Revenue growth%
12.76
9.83
10.55
9.20
11.61
11.97
12.53
13.65
14.46
11.60
11.80
12.53
11.79
94
8.20
Gross margin%
10.35
12.10
14.97
11.98
14.32
15.83
15.74
15.27
16.84
16.65
25.34
15.83
15.12
62
8.46
Operating margin%
21.90
24.21
24.70
23.83
21.61
23.51
22.90
25.12
27.69
27.24
5.62
25.12
24.02
75
22.96
Net margin%
14.18
14.50
13.12
10.44
7.72
10.27
13.15
14.34
16.26
16.87
6.25
14.34
13.67
49
7.646
P/E ratio (avg)x
10.56
11.09
10.98
11.41
11.98
11.55
12.64
12.21
13.99
13.08
11.39
12.64
11.76
38
11.26
EV/EBITx
23.31
24.96
27.84
30.15
27.76
30.05
30.29
31.63
34.66
37.90
35.34
31.63
30.10
95
25.41
FCF yield (avg)%
6.25
8.84
8.17
10.52
9.42
8.85
11.74
13.07
14.62
14.60
6.99
13.07
9.97
75
5.84
FCF margin%
24.47
22.36
24.97
22.13
23.22
21.56
21.09
19.32
19.05
16.16
10.71
19.32
21.84
93
1.412
FCF / Net incomex
0.929
0.916
0.999
0.926
1.050
1.002
1.158
1.067
1.179
1.163
0.670
1.158
1.026
64
25.27
ROIC%
7.36
4.58
6.58
8.76
6.49
5.53
6.67
5.56
3.13
0.55
17.23
5.53
6.02
51
20.38
Return on equity%
23.91
21.91
23.48
23.14
22.02
21.72
19.88
17.20
18.94
18.43
24.66
18.94
21.82
74
24.49
Return on assets%
15.81
17.22
14.33
15.87
15.40
17.25
18.54
17.19
17.81
20.05
6.83
17.81
17.21
48
0.95
EPSQR
1.17
1.26
1.49
1.48
1.75
2.10
2.14
2.34
2.41
2.60
1.00
8.25%
9.69%
—
17.70
EPS growth%
21.09
18.41
18.81
18.79
21.56
24.39
26.78
24.54
23.26
25.80
16.26
24.54
22.41
6
1.00
Bookvalue per shQR
0.93
1.01
1.02
1.18
1.12
1.07
1.22
1.20
1.42
1.61
0.66
7.52%
5.31%
—
0.34
FCF per shareQR
0.52
0.52
0.48
0.48
0.48
0.52
0.53
0.55
0.51
0.55
0.88
2.74%
0.40%
—
0.29
Dividend per shQR
1.10
1.20
1.33
1.47
1.41
1.41
1.57
1.52
1.48
1.57
0.87
2.14%
3.72%
—
10.22
Div yield (avg)%
17.85
19.45
20.28
18.47
17.68
16.69
17.81
19.39
22.31
23.59
28.87
19.39
18.93
30
25.73
Payout ratio%
12.60
13.63
12.05
9.28
9.40
9.43
11.64
11.60
14.49
13.30
6.77
11.64
11.85
77
1.141
Shares (diluted)B
1.217
1.179
1.091
0.985
1.033
1.139
1.252
1.298
1.311
1.403
1.154
6.31%
1.84%
63
25.28
Buyback yield%
12.27
10.25
8.64
7.28
8.36
6.08
5.69
5.80
7.75
5.11
11.81
5.80
7.51
10
0.178
D/E ratiox
1.295
1.242
1.146
1.189
1.322
1.484
1.643
1.898
2.036
2.023
1.730
1.898
1.403
69
1.066
Enterprise valueQR B
1.757
1.667
1.539
1.659
1.787
1.614
1.698
1.446
1.562
1.457
2.404
(4.00%)
(2.07%)
11
0.698
LT debtQR B
4.562
4.582
4.995
5.152
5.516
5.737
5.808
6.478
7.391
7.752
1.888
7.05%
6.45%
34
Cost of revenue
1.85%
1.00×
Operating expenses
1.82%
1.00×
Cash and investments
15.32%
Spread over hurdle
20.37%