14.29
RevenueQR M
50.82
52.19
54.21
53.72
54.92
56.01
56.16
57.26
57.41
58.09
15.64
1.13%
1.71%
18
23.35
Revenue growth%
16.68
16.12
14.75
14.40
16.23
18.41
17.24
20.01
19.15
21.51
27.98
19.15
16.96
8
2.72
Gross margin%
0.40
1.52
0.40
1.87
1.60
2.93
1.64
3.95
4.90
7.24
7.03
3.95
1.75
44
3.17
Operating margin%
17.27
19.66
21.13
20.07
21.65
22.11
23.30
23.02
23.95
22.14
15.46
23.02
21.88
93
27.70
Net margin%
26.39
27.07
24.72
24.24
21.53
21.79
22.15
20.75
19.57
18.90
19.78
20.75
21.97
84
34.29
P/E ratio (avg)x
31.03
34.18
34.24
39.73
46.19
45.82
54.39
59.81
70.57
71.07
35.17
59.81
46.00
45
16.33
EV/EBITx
12.11
12.76
13.80
13.07
14.02
14.74
13.23
11.64
10.44
10.78
23.26
11.64
12.91
64
9.48
FCF yield (avg)%
10.42
10.62
8.88
7.16
5.02
2.45
2.81
0.63
3.33
5.69
20.45
2.81
5.35
64
18.68
FCF margin%
2.08
0.40
1.93
0.40
0.40
0.40
0.40
0.40
0.40
2.23
17.59
0.40
0.40
73
0.387
FCF / Net incomex
0.537
0.516
0.565
0.628
0.710
0.789
0.754
0.836
0.830
0.794
1.140
0.794
0.732
51
8.37
ROIC%
2.72
2.53
5.14
6.65
6.40
5.25
8.21
8.35
9.96
12.53
23.38
8.35
6.53
61
24.88
Return on equity%
7.45
6.56
7.21
8.28
5.94
6.48
5.75
4.94
7.03
8.95
13.60
6.48
6.80
16
27.47
Return on assets%
4.83
6.83
3.84
1.64
0.40
2.13
0.43
0.40
1.96
4.01
27.37
1.96
2.04
52
0.10
EPSQR
0.28
0.30
0.33
0.35
0.37
0.43
0.47
0.50
0.48
0.47
0.11
4.81%
4.54%
—
22.78
EPS growth%
31.20
32.13
30.77
30.24
30.22
31.41
29.76
30.12
28.74
31.70
13.12
30.12
30.50
81
0.21
Bookvalue per shQR
0.54
0.56
0.60
0.55
0.59
0.64
0.72
0.74
0.73
0.79
0.20
6.13%
4.39%
—
0.23
FCF per shareQR
0.34
0.32
0.33
0.33
0.31
0.35
0.33
0.30
0.31
0.31
0.34
0.10%
0.44%
—
0.33
Dividend per shQR
0.09
0.11
0.11
0.13
0.14
0.14
0.16
0.18
0.21
0.21
0.38
8.48%
9.45%
—
26.59
Div yield (avg)%
17.24
19.59
18.64
17.99
16.66
17.13
18.81
20.69
22.93
24.74
11.83
20.69
18.72
59
2.97
Payout ratio%
24.57
26.34
27.70
27.81
27.30
30.08
27.60
25.26
24.54
25.12
22.99
25.26
26.82
68
80.18
Shares (diluted)M
97.53
90.49
82.80
83.84
94.56
97.19
89.34
97.42
101.8
94.82
80.71
0.06%
(0.90%)
62
6.05
Buyback yield%
16.96
17.43
20.20
19.09
18.39
21.35
20.44
22.05
21.49
21.66
3.71
21.49
20.32
91
1.296
D/E ratiox
1.583
1.743
1.989
1.926
2.029
2.356
2.475
2.433
2.525
2.796
0.348
2.475
2.192
45
55.65
Enterprise valueQR M
11.77
12.19
13.08
13.44
14.55
14.55
14.44
13.21
14.76
14.71
5.590
0.22%
1.77%
78
25.81
LT debtQR M
3.434
3.313
3.849
4.042
4.439
4.822
5.198
5.548
5.757
6.838
32.32
9.03%
8.52%
65
Cost of revenue
1.40%
0.97×
Operating expenses
2.32%
1.06×
Goodwill & intangibles
16.40%
Spread over hurdle
(1.66%)