1.966
RevenueR B
2.962
3.002
3.009
3.014
3.134
3.229
3.237
3.243
3.294
3.266
2.018
0.83%
0.98%
17
16.21
Revenue growth%
9.73
12.15
13.67
15.49
18.28
17.86
18.20
16.20
18.47
19.02
6.29
18.20
17.03
34
4.88
Gross margin%
6.74
8.61
7.62
5.44
4.04
2.63
4.42
2.83
2.75
5.36
17.59
2.83
4.89
32
17.61
Operating margin%
11.59
11.53
10.81
12.21
10.20
10.93
11.47
11.15
10.65
10.03
24.10
10.93
11.04
22
15.55
Net margin%
12.21
11.06
8.38
8.66
6.62
7.20
7.82
10.34
10.12
9.31
21.25
9.31
8.99
52
30.73
P/E ratio (avg)x
11.80
13.84
16.58
16.92
17.37
20.63
22.95
27.28
27.13
29.02
6.784
27.13
19.00
12
7.087
EV/EBITx
29.64
28.68
27.09
25.24
23.91
25.29
23.20
23.27
23.19
24.66
22.04
23.27
24.95
85
21.75
FCF yield (avg)%
4.04
2.35
4.12
5.89
3.89
4.19
1.63
2.83
3.67
6.47
11.92
3.67
3.97
10
15.65
FCF margin%
18.32
19.75
20.77
20.82
20.71
18.01
16.48
14.09
15.99
17.51
9.46
16.48
18.17
84
0.931
FCF / Net incomex
0.294
0.339
0.384
0.438
0.479
0.480
0.518
0.493
0.494
0.488
0.578
0.493
0.479
48
27.85
ROIC%
18.06
15.72
13.59
12.39
9.90
8.19
5.30
4.77
3.03
3.33
8.50
4.77
9.04
53
25.75
Return on equity%
18.89
18.69
16.58
16.69
17.10
18.71
19.25
17.24
20.12
18.74
10.15
18.74
18.70
30
15.78
Return on assets%
21.54
23.98
24.12
21.31
19.47
21.76
23.93
23.83
25.59
25.24
8.56
23.93
23.88
60
7.13
EPSR
15.68
16.36
19.02
19.91
24.19
24.67
28.93
28.58
31.05
33.80
7.83
6.92%
8.37%
—
7.25
EPS growth%
32.96
32.89
32.25
29.28
29.09
30.89
33.00
34.72
35.17
35.92
7.01
34.72
32.93
71
3.49
Bookvalue per shR
17.04
16.41
19.64
22.40
26.73
27.15
27.29
26.91
26.69
29.43
8.58
1.94%
6.83%
—
2.92
FCF per shareR
8.02
8.24
7.94
7.92
9.10
8.43
7.80
8.69
8.03
8.91
3.64
(0.43%)
1.39%
—
8.33
Dividend per shR
2.81
2.63
2.94
2.88
3.29
3.72
3.97
4.21
4.36
4.56
4.01
6.77%
4.04%
—
20.52
Div yield (avg)%
16.94
18.19
18.05
18.21
20.80
23.45
22.91
24.26
27.16
29.19
14.98
24.26
21.85
69
17.68
Payout ratio%
15.10
13.32
13.32
11.67
10.49
10.68
10.38
13.17
10.29
9.25
26.01
10.38
11.18
75
105.3
Shares (diluted)M
127.5
145.1
168.7
162.0
183.5
204.5
228.7
254.6
252.8
245.9
104.2
6.03%
7.06%
39
18.62
Buyback yield%
16.96
16.81
17.53
19.82
18.80
21.12
20.25
22.80
20.71
19.01
24.13
20.71
19.42
45
0.213
D/E ratiox
2.841
3.203
3.363
3.332
3.553
3.864
4.525
4.732
5.109
5.952
1.182
4.732
3.708
20
1.306
Enterprise valueR B
4.452
5.357
6.095
6.461
6.616
7.806
7.891
8.049
9.256
8.996
0.447
6.34%
8.30%
73
1.683
LT debtR B
1.595
1.731
1.895
2.086
1.875
1.790
1.729
1.844
1.960
1.853
1.677
(0.23%)
0.49%
62
Revenue
R 3.266B
0.98%
1.00×
Cost of revenue
R 2.286B
0.98%
1.00×
Operating expenses
R 449.7M
0.92%
0.99×
Cash and investments
16.96%
Property and equipment
14.95%