0.655
RevenueR B
0.832
0.883
0.945
1.032
1.101
1.174
1.282
1.402
1.474
1.611
0.729
7.91%
7.46%
38
10.87
Revenue growth%
23.65
21.95
19.76
21.58
24.36
25.46
25.59
25.27
27.89
26.12
27.05
25.59
24.81
75
25.50
Gross margin%
10.19
9.50
7.48
7.81
9.88
8.05
10.27
12.14
10.33
8.29
12.25
10.27
9.69
74
7.12
Operating margin%
29.39
29.15
26.60
26.39
27.51
30.33
32.84
31.65
30.34
30.73
19.42
30.73
29.86
20
17.02
Net margin%
20.81
22.07
19.80
22.51
22.19
24.36
25.24
26.97
28.88
28.74
23.44
26.97
23.43
75
34.72
P/E ratio (avg)x
24.04
22.28
24.33
25.94
24.69
22.85
26.03
25.37
26.98
26.63
35.07
26.03
25.03
20
16.98
EV/EBITx
42.08
43.17
51.02
60.32
70.96
74.36
79.72
94.49
90.08
91.18
37.70
90.08
72.66
65
27.03
FCF yield (avg)%
16.59
14.82
14.86
16.51
16.51
14.82
17.56
19.13
17.86
20.40
9.83
17.86
16.55
70
10.57
FCF margin%
14.03
13.23
11.56
14.23
14.08
16.49
16.18
14.91
16.15
13.97
4.45
16.15
14.16
44
0.567
FCF / Net incomex
1.431
1.432
1.471
1.560
1.691
1.791
1.949
2.326
2.452
2.921
0.321
2.326
1.741
47
5.15
ROIC%
16.48
17.23
16.69
19.08
20.49
22.26
25.13
22.85
24.90
24.08
11.93
24.08
21.37
55
9.76
Return on equity%
33.50
34.37
37.11
36.44
35.79
35.62
34.47
36.07
37.87
40.80
2.33
36.07
35.93
45
17.69
Return on assets%
17.62
14.86
16.37
15.46
16.23
14.98
15.62
17.40
15.35
14.84
3.10
15.35
15.54
36
0.75
EPSR
0.99
1.09
1.10
1.14
1.07
0.99
0.95
1.01
1.04
0.97
0.83
(1.94%)
(0.94%)
—
2.76
EPS growth%
15.50
15.00
12.17
14.92
14.86
16.40
14.07
15.78
13.08
12.75
27.27
14.07
14.89
72
1.19
Bookvalue per shR
1.09
1.16
1.11
1.04
1.06
1.06
0.95
0.88
0.82
0.85
0.88
(4.17%)
(2.29%)
—
1.55
FCF per shareR
1.57
1.71
1.87
1.78
1.66
1.63
1.62
1.81
2.00
2.04
1.35
4.26%
3.69%
—
1.27
Dividend per shR
2.08
2.13
2.35
2.37
2.76
3.26
3.27
3.66
3.81
3.93
1.03
7.39%
7.01%
—
26.40
Div yield (avg)%
25.26
22.77
25.06
27.64
30.38
29.64
30.77
30.74
28.00
30.77
16.90
30.74
28.82
21
17.44
Payout ratio%
5.33
8.23
11.18
10.21
10.07
11.21
9.61
7.42
9.13
8.35
5.40
9.13
9.37
79
1.301
Shares (diluted)B
1.511
1.482
1.616
1.523
1.672
1.723
1.690
1.604
1.583
1.455
1.284
(2.74%)
(0.26%)
75
14.19
Buyback yield%
18.98
17.66
17.63
17.28
15.19
12.88
13.56
16.06
14.01
11.21
3.60
13.56
15.63
80
1.013
D/E ratiox
2.151
2.480
2.363
2.625
2.579
2.984
3.451
3.606
3.511
3.752
0.240
3.511
2.804
13
0.640
Enterprise valueR B
0.329
0.321
0.295
0.277
0.257
0.260
0.263
0.252
0.251
0.233
1.629
(1.95%)
(4.14%)
51
1.590
LT debtR B
0.953
0.866
0.943
0.902
0.938
1.010
0.983
0.914
0.951
1.015
0.326
1.60%
0.38%
51
Revenue
R 1.611B
7.46%
1.00×
Cost of revenue
R 1.116B
7.51%
1.01×
Operating expenses
R 369.9M
8.05%
1.06×
Cash and investments
17.67%
Goodwill & intangibles
16.12%
Spread over hurdle
30.83%