6.719
RevenueR B
12.01
12.36
12.96
13.18
13.81
14.59
14.86
15.43
15.63
16.33
7.341
3.41%
3.55%
85
22.55
Revenue growth%
0.40
1.76
0.40
1.83
3.92
2.85
3.32
2.78
4.82
5.95
2.57
3.32
2.82
38
3.14
Gross margin%
21.64
22.07
21.61
22.68
22.47
22.23
21.91
22.80
22.42
22.51
23.48
22.42
22.33
67
3.66
Operating margin%
18.80
15.82
17.38
15.93
16.70
17.80
14.89
15.51
18.30
16.75
12.39
16.75
16.73
38
6.95
Net margin%
18.64
20.03
19.92
22.90
25.80
28.63
30.40
30.83
33.36
33.95
3.49
30.83
27.22
80
19.03
P/E ratio (avg)x
39.68
39.59
45.12
47.89
46.26
49.34
55.47
52.28
58.23
59.63
7.530
55.47
48.62
23
17.33
EV/EBITx
41.22
40.09
42.05
41.07
41.55
41.78
45.34
53.73
57.28
63.64
34.21
53.73
41.92
49
28.73
FCF yield (avg)%
25.27
25.03
22.38
21.09
24.00
24.99
25.61
26.35
26.94
26.30
25.07
26.30
25.15
6
19.46
FCF margin%
14.51
15.26
15.68
14.83
12.81
15.44
12.87
14.44
15.76
18.39
14.30
15.44
15.05
16
1.288
FCF / Net incomex
1.620
1.744
1.778
1.910
1.997
1.743
1.523
1.321
1.373
1.201
0.152
1.373
1.682
61
20.22
ROIC%
27.58
28.19
30.31
27.41
27.39
27.67
27.14
27.78
26.79
24.98
14.98
27.14
27.50
83
10.41
Return on equity%
32.14
32.37
32.66
30.03
29.35
27.63
28.31
31.23
29.29
30.41
29.74
29.29
30.22
22
27.16
Return on assets%
8.97
11.05
8.26
9.80
9.89
10.35
13.05
11.25
11.29
10.05
11.28
11.25
10.20
88
11.43
EPSR
19.17
17.51
17.34
18.92
18.61
20.98
22.04
23.57
23.02
21.09
11.92
2.53%
0.43%
—
17.47
EPS growth%
30.10
32.49
33.55
34.92
33.98
36.43
38.00
35.35
34.93
34.62
18.94
35.35
34.77
43
23.66
Bookvalue per shR
40.82
45.23
45.76
52.20
57.14
58.47
59.19
66.90
64.54
65.39
8.24
2.73%
6.20%
—
8.35
FCF per shareR
40.55
46.87
46.43
51.55
54.75
61.90
63.45
68.60
69.07
77.13
18.48
7.10%
7.97%
—
7.38
Dividend per shR
31.47
32.22
31.78
32.57
30.53
33.41
34.36
32.28
30.88
33.16
19.89
1.67%
1.13%
—
20.05
Div yield (avg)%
16.37
15.23
12.46
12.34
11.35
12.71
14.01
16.09
17.55
18.26
19.57
16.09
14.62
69
2.16
Payout ratio%
8.77
11.70
12.06
13.42
14.48
14.76
17.48
16.89
17.62
18.91
4.78
17.48
14.62
90
441.7
Shares (diluted)M
612.6
557.7
514.2
478.7
500.7
540.0
605.4
689.3
701.1
651.5
436.0
5.41%
1.99%
61
18.07
Buyback yield%
35.27
33.96
31.19
32.68
30.26
32.92
33.76
32.45
32.34
34.74
22.00
32.92
32.80
82
0.907
D/E ratiox
1.380
1.347
1.571
1.553
1.692
1.809
1.792
2.032
2.040
2.376
0.788
2.032
1.742
52
20.15
Enterprise valueR B
12.05
14.04
13.77
15.47
17.64
18.40
20.12
23.41
26.23
26.52
20.76
8.49%
9.23%
72
4.340
LT debtR B
24.09
23.83
22.78
26.80
31.34
31.08
34.25
38.04
38.68
42.73
11.05
6.40%
5.64%
75
Revenue
R 16.33B
3.55%
1.00×
Cost of revenue
R 10.71B
3.37%
0.98×
Operating expenses
R 3.512B
4.05%
1.05×
Spread over hurdle
(5.13%)