560.9
RevenueQR M
399.0
430.1
456.7
483.8
521.1
561.8
593.1
633.0
689.6
737.6
621.9
7.20%
7.18%
93
9.27
Revenue growth%
33.11
32.89
35.48
38.01
40.11
39.99
38.71
39.82
40.34
40.69
26.56
39.99
39.27
38
6.49
Gross margin%
28.78
25.84
24.17
21.49
20.68
19.76
18.58
19.53
18.65
15.84
26.31
18.65
20.22
74
18.89
Operating margin%
13.67
12.94
11.89
14.05
13.48
11.22
8.80
7.20
9.71
9.55
21.54
9.55
11.56
57
5.03
Net margin%
11.10
9.79
7.32
6.87
9.42
11.99
9.84
7.84
9.54
6.80
27.25
9.54
9.48
62
17.76
P/E ratio (avg)x
8.089
8.461
9.067
8.322
9.115
8.985
8.810
8.661
9.776
11.07
19.67
8.985
8.898
31
7.593
EV/EBITx
29.12
28.42
30.41
30.47
27.63
24.85
22.06
24.38
25.17
22.41
28.95
24.38
26.40
85
21.89
FCF yield (avg)%
10.72
11.77
14.69
14.06
15.65
17.73
18.04
15.87
14.94
14.90
21.86
15.87
14.92
37
13.38
FCF margin%
6.50
8.74
5.82
6.19
7.19
6.39
9.02
11.86
10.18
10.50
7.95
10.18
7.97
55
1.542
FCF / Net incomex
2.275
2.334
2.424
2.805
3.047
2.876
2.806
2.805
2.652
3.018
1.713
2.806
2.805
50
23.48
ROIC%
16.90
19.59
19.80
19.65
19.49
19.85
17.07
19.66
21.63
21.94
12.85
19.85
19.66
13
26.74
Return on equity%
16.03
16.07
17.24
15.61
13.97
16.97
17.21
16.66
15.02
15.58
4.57
16.66
16.05
34
13.53
Return on assets%
6.84
5.83
4.77
6.84
8.58
9.31
8.84
11.09
14.03
14.61
22.96
11.09
8.71
91
0.87
EPSQR
1.91
1.95
2.18
2.01
1.97
1.94
2.15
1.97
1.89
1.86
0.95
(1.21%)
0.46%
—
21.73
EPS growth%
26.15
23.19
22.86
24.35
26.72
29.10
29.04
27.54
30.46
32.15
29.96
29.10
27.13
63
1.65
Bookvalue per shQR
2.24
2.40
2.79
2.75
2.67
2.70
2.85
3.25
3.75
3.76
1.23
7.10%
6.08%
—
1.26
FCF per shareQR
0.77
0.86
0.91
0.93
0.89
0.84
0.96
1.02
0.99
1.12
0.81
4.75%
3.63%
—
0.85
Dividend per shQR
0.87
0.96
1.12
1.26
1.37
1.45
1.43
1.36
1.56
1.75
0.91
5.02%
8.64%
—
28.14
Div yield (avg)%
17.30
16.38
13.52
12.04
12.96
15.95
14.65
15.41
12.77
14.57
3.53
14.65
14.61
55
5.41
Payout ratio%
3.66
5.40
7.01
9.86
8.87
6.85
7.71
10.18
9.49
9.83
4.96
9.49
8.29
81
288.5
Shares (diluted)M
392.6
394.4
428.0
406.5
455.8
482.0
484.2
492.8
476.3
487.3
291.8
1.35%
2.57%
86
29.25
Buyback yield%
11.54
12.19
10.19
8.08
9.71
7.30
4.74
7.23
8.01
7.48
16.53
7.30
8.04
81
1.073
D/E ratiox
1.990
2.068
2.221
2.598
2.799
2.833
2.951
2.981
2.912
2.995
1.698
2.951
2.816
41
206.0
Enterprise valueQR M
203.5
186.1
180.9
190.2
196.4
194.0
181.9
187.1
190.6
200.4
472.8
0.40%
(1.32%)
59
71.32
LT debtQR M
264.5
290.1
317.1
316.2
342.8
354.6
396.1
371.9
398.2
392.4
578.6
2.74%
3.19%
34
Cost of revenue
7.14%
1.00×
Operating expenses
6.27%
0.92×
Property and equipment
17.53%
Cash and investments
16.03%
Return on capital
113.51%
Spread over hurdle
105.68%