0.460
RevenueR B
1.338
1.395
1.459
1.485
1.546
1.620
1.700
1.780
1.829
0.505
0.567
4.25%
3.50%
18
26.38
Revenue growth%
11.88
9.83
8.17
9.73
9.69
9.72
8.33
10.99
13.39
21.43
19.52
9.72
9.75
78
24.88
Gross margin%
28.60
28.34
30.99
30.83
29.04
27.63
27.38
30.21
31.81
19.69
17.11
29.04
28.82
41
21.15
Operating margin%
6.18
9.17
8.99
8.83
9.99
12.36
12.14
11.03
11.08
23.51
15.19
11.08
9.58
19
20.63
Net margin%
10.89
11.83
13.41
14.91
17.14
16.84
19.01
18.89
16.15
6.20
24.28
17.14
15.53
91
31.61
P/E ratio (avg)x
30.15
31.88
31.02
31.65
34.73
37.20
36.31
41.16
43.68
30.10
25.02
37.20
33.30
57
7.851
EV/EBITx
35.70
35.87
41.06
44.88
43.77
46.44
45.43
49.27
54.05
15.41
15.82
46.44
44.33
71
27.56
FCF yield (avg)%
0.40
2.65
2.09
0.40
0.40
0.40
1.34
1.00
1.61
27.68
22.57
1.00
0.70
45
17.35
FCF margin%
20.85
21.23
23.03
25.10
22.53
22.15
19.35
20.22
20.91
13.53
27.10
20.91
21.45
89
0.899
FCF / Net incomex
1.478
1.599
1.397
1.413
1.379
1.424
1.553
1.633
1.666
1.446
1.261
1.553
1.451
18
21.07
ROIC%
16.47
15.51
17.10
19.41
17.38
19.64
18.80
19.81
17.81
2.49
27.92
18.80
17.67
73
25.33
Return on equity%
22.39
22.02
21.63
18.92
21.32
23.20
25.13
26.23
28.79
16.64
4.80
25.13
22.79
6
3.50
Return on assets%
13.78
11.91
13.68
16.35
17.44
17.42
19.70
18.95
19.76
16.22
9.92
18.95
16.89
83
7.68
EPSR
22.20
22.88
26.78
28.93
32.76
32.03
30.89
32.29
36.71
8.11
8.09
4.88%
6.32%
—
8.22
EPS growth%
1.56
1.03
0.43
0.40
0.40
0.40
1.91
2.29
0.40
5.23
24.77
0.40
0.42
68
24.32
Bookvalue per shR
11.49
11.83
10.90
11.10
12.49
13.28
12.78
14.17
14.64
18.01
18.15
5.69%
2.75%
—
6.46
FCF per shareR
23.52
23.39
23.35
21.49
20.33
20.40
21.59
20.95
23.60
8.63
18.26
1.89%
0.50%
—
27.52
Dividend per shR
23.60
22.61
21.66
22.01
24.57
25.60
24.44
24.22
28.42
16.97
13.67
5.24%
4.13%
—
9.51
Div yield (avg)%
29.00
26.78
24.76
22.67
21.74
21.33
21.62
21.45
19.83
2.21
27.04
21.45
22.21
58
9.35
Payout ratio%
26.74
29.27
29.00
28.98
31.38
32.86
32.37
33.51
33.89
24.96
21.75
32.86
30.33
89
38.71
Shares (diluted)M
50.79
57.82
59.13
61.21
60.03
65.73
70.68
83.42
82.49
38.05
39.61
6.15%
4.96%
34
18.44
Buyback yield%
10.55
13.21
11.72
8.89
10.89
10.00
8.17
8.47
10.41
4.43
10.40
10.00
10.20
46
0.497
D/E ratiox
2.113
2.410
2.549
2.583
2.816
3.252
3.688
3.946
4.063
1.374
0.980
3.688
2.699
29
1.317
Enterprise valueR B
0.976
0.922
0.931
0.999
1.003
1.052
1.055
1.013
1.086
0.159
1.212
1.69%
2.07%
63
1.622
LT debtR B
3.875
4.424
4.746
4.641
5.170
5.318
5.850
6.697
7.516
2.163
1.520
10.12%
9.69%
22
Revenue
R 1.829B
3.50%
1.00×
Cost of revenue
R 1.128B
3.53%
1.00×
Operating expenses
R 247.5M
3.74%
1.02×
Spread over hurdle
(0.87%)