1.439
RevenueQR B
1.419
1.517
1.586
1.692
1.777
1.904
2.017
2.188
2.302
2.429
1.551
6.45%
6.33%
54
15.08
Revenue growth%
15.84
13.79
16.19
15.94
13.26
15.37
15.00
17.87
15.50
15.54
21.30
15.50
15.52
93
24.36
Gross margin%
9.32
6.33
4.71
6.50
7.08
10.06
9.24
6.62
6.87
5.21
2.93
6.87
6.75
66
7.18
Operating margin%
20.90
20.81
21.56
20.93
18.45
16.47
13.80
12.45
11.72
12.18
26.51
12.45
17.46
45
20.82
Net margin%
25.76
23.29
25.16
25.56
25.67
25.77
26.88
27.14
25.13
22.71
2.49
25.77
25.62
6
15.73
P/E ratio (avg)x
47.72
52.44
57.37
64.55
73.95
74.09
83.83
98.26
96.43
96.57
14.80
96.43
74.02
12
11.23
EV/EBITx
58.37
70.87
80.09
97.12
117.0
129.8
155.3
172.9
197.1
217.9
28.58
172.9
123.4
15
7.34
FCF yield (avg)%
10.19
11.23
11.48
11.56
9.55
9.10
8.00
9.01
6.67
9.66
8.52
9.01
9.61
60
18.80
FCF margin%
9.64
9.41
10.32
9.12
7.29
7.90
7.77
8.94
7.39
4.95
2.69
7.77
8.42
25
0.569
FCF / Net incomex
1.221
1.323
1.269
1.283
1.392
1.501
1.366
1.197
1.134
1.219
1.741
1.219
1.276
29
21.51
ROIC%
19.14
22.03
19.99
22.06
24.81
24.56
24.28
24.38
22.40
24.34
21.00
24.34
23.34
93
25.92
Return on equity%
6.16
5.81
4.04
4.92
6.87
4.11
5.04
4.40
5.51
3.93
10.11
4.40
4.98
16
19.38
Return on assets%
0.40
2.11
2.81
1.51
0.40
0.40
0.40
0.40
2.56
0.40
16.19
0.40
0.40
29
0.63
EPSQR
0.36
0.38
0.32
0.28
0.29
0.29
0.27
0.30
0.31
0.34
0.65
3.10%
(0.63%)
—
15.01
EPS growth%
29.49
28.41
25.86
26.36
23.39
25.46
25.82
25.65
24.41
23.81
6.21
25.46
25.74
40
0.31
Bookvalue per shQR
0.18
0.18
0.19
0.20
0.19
0.18
0.15
0.15
0.16
0.16
0.11
(2.93%)
(1.85%)
—
0.36
FCF per shareQR
0.16
0.18
0.18
0.17
0.20
0.21
0.20
0.23
0.25
0.25
0.30
4.82%
4.58%
—
0.09
Dividend per shQR
0.37
0.43
0.45
0.53
0.61
0.69
0.69
0.81
0.82
0.91
0.55
8.40%
10.05%
—
16.06
Div yield (avg)%
1.07
0.40
0.40
0.40
0.40
0.56
3.06
4.09
6.38
3.70
21.36
3.70
0.82
40
8.11
Payout ratio%
30.11
30.52
27.81
28.02
28.62
27.19
26.78
26.12
25.41
27.98
3.01
26.78
27.89
31
4.316
Shares (diluted)B
3.770
4.116
4.023
3.597
3.293
3.377
3.153
3.236
3.501
3.853
4.334
3.19%
0.59%
86
8.02
Buyback yield%
24.62
23.50
21.47
21.53
19.93
18.65
18.90
20.09
22.23
20.63
7.22
20.09
21.05
77
0.125
D/E ratiox
0.756
0.793
0.767
0.722
0.676
0.741
0.817
0.767
0.741
0.847
1.720
0.767
0.762
77
0.495
Enterprise valueQR B
1.558
1.711
1.884
2.125
2.512
2.823
2.707
2.753
2.688
2.888
1.284
2.83%
6.62%
42
0.360
LT debtQR B
1.136
0.976
1.052
0.906
0.780
0.766
0.740
0.790
0.835
0.798
1.848
0.46%
(4.16%)
61
Cost of revenue
6.45%
1.01×
Operating expenses
6.69%
1.03×
Cash and investments
18.11%
Property and equipment
15.97%