0.102
RevenueR B
1.226
1.305
1.357
1.448
1.532
1.620
1.677
1.772
1.885
1.997
0.105
5.44%
5.49%
25
12.65
Revenue growth%
16.60
18.49
20.19
19.79
22.08
21.61
22.38
21.33
19.49
21.89
9.66
21.61
20.76
12
8.05
Gross margin%
21.31
18.69
17.10
18.77
18.57
18.86
20.84
23.18
23.41
25.58
12.92
23.18
19.85
43
25.26
Operating margin%
23.88
21.16
23.79
21.32
21.54
19.81
20.09
18.18
20.75
23.26
5.15
20.09
21.24
66
24.62
Net margin%
16.57
16.25
16.96
15.27
16.19
13.90
14.96
15.80
17.59
19.96
10.53
15.80
16.22
58
21.47
P/E ratio (avg)x
27.24
26.36
29.76
29.50
32.97
35.37
39.26
43.62
41.65
45.43
20.77
41.65
34.17
85
24.79
EV/EBITx
58.07
58.29
69.79
77.68
87.67
91.80
98.85
106.2
118.9
134.7
31.28
106.2
89.73
87
6.54
FCF yield (avg)%
16.54
16.05
14.06
15.63
15.06
16.27
15.76
14.32
12.31
14.18
3.20
14.32
15.35
7
17.96
FCF margin%
15.44
16.31
14.53
13.15
14.73
15.53
15.91
18.05
16.58
16.07
17.17
16.07
15.72
89
0.230
FCF / Net incomex
0.691
0.684
0.692
0.787
0.836
0.866
1.000
0.990
1.099
1.245
0.166
1.000
0.851
52
7.62
ROIC%
15.17
16.32
18.38
21.11
20.32
19.42
19.58
21.51
19.99
21.86
25.12
19.99
19.79
40
23.22
Return on equity%
32.22
33.87
32.38
33.87
32.25
32.86
33.81
32.16
33.28
31.95
16.39
32.86
32.62
41
23.12
Return on assets%
5.99
6.34
7.23
6.72
9.22
12.07
14.13
17.09
15.74
14.53
26.28
14.53
10.64
60
0.99
EPSR
4.98
5.55
5.64
6.71
6.92
7.59
7.38
7.41
7.55
8.60
1.11
4.43%
5.49%
—
17.99
EPS growth%
28.83
30.16
27.68
27.48
27.80
26.47
24.68
22.17
24.02
21.64
22.85
24.02
26.98
35
2.12
Bookvalue per shR
3.67
4.12
4.08
4.87
4.75
5.18
6.05
6.68
7.40
8.71
0.78
12.88%
10.45%
—
3.18
FCF per shareR
3.12
3.06
3.47
3.16
3.53
3.49
3.95
4.48
4.84
5.06
2.37
7.47%
5.94%
—
3.40
Dividend per shR
5.16
6.00
6.69
7.76
7.68
7.59
7.95
8.35
8.20
8.41
1.32
1.81%
6.83%
—
25.45
Div yield (avg)%
27.94
29.47
28.53
28.93
26.22
24.30
23.27
22.96
25.78
23.96
9.10
23.96
26.00
22
6.25
Payout ratio%
16.45
18.88
16.98
14.01
11.39
14.02
14.97
17.39
15.09
15.46
26.98
15.09
15.27
12
391.2
Shares (diluted)M
484.5
559.5
562.1
590.2
547.6
546.3
587.6
664.9
645.6
645.5
382.1
3.34%
4.22%
60
24.46
Buyback yield%
23.96
22.26
23.35
25.40
25.49
23.92
24.16
25.40
28.38
29.23
29.91
25.40
24.78
80
0.625
D/E ratiox
0.817
0.971
1.009
1.154
1.287
1.443
1.666
1.626
1.581
1.669
1.626
1.626
1.365
27
1.307
Enterprise valueR B
0.373
0.431
0.494
0.479
0.451
0.515
0.577
0.642
0.695
0.765
1.751
11.14%
7.94%
16
631.9
LT debtR M
566.6
617.2
584.3
542.6
605.4
678.3
683.1
660.7
597.9
584.4
155.8
(0.70%)
1.13%
8
Revenue
R 1.997B
5.49%
1.00×
Cost of revenue
R 1.123B
5.37%
0.99×
Operating expenses
R 340.4M
5.31%
0.98×
Goodwill & intangibles
19.28%
Property and equipment
15.12%
Spread over hurdle
(1.22%)