3.956
RevenueR B
4.426
4.732
4.891
5.182
5.521
5.790
6.015
6.210
6.433
6.800
4.075
4.26%
4.88%
94
10.68
Revenue growth%
24.92
27.21
27.10
28.32
31.08
29.02
30.34
32.00
29.01
31.28
20.04
30.34
29.01
31
15.58
Gross margin%
8.21
11.20
10.03
8.38
6.45
3.61
2.74
5.56
5.99
8.88
13.42
5.56
7.33
7
15.07
Operating margin%
29.88
31.85
32.28
34.73
33.66
35.86
33.98
34.43
32.88
29.90
7.51
33.98
33.27
28
8.51
Net margin%
15.01
16.81
16.07
13.46
11.99
10.96
13.00
11.63
14.07
14.01
18.82
13.00
13.73
45
12.19
P/E ratio (avg)x
14.60
13.77
14.34
15.84
14.72
15.63
15.30
15.48
16.27
18.58
27.30
15.63
15.39
86
24.04
EV/EBITx
58.31
61.99
73.13
81.99
94.11
95.43
91.72
96.02
111.6
130.2
30.03
96.02
92.92
89
15.86
FCF yield (avg)%
22.07
24.65
23.33
26.05
26.20
23.46
24.47
22.20
23.32
25.86
2.55
23.46
23.97
46
3.58
FCF margin%
5.60
4.33
6.34
5.02
2.36
0.40
0.40
0.57
0.58
2.75
21.16
0.57
2.56
71
0.541
FCF / Net incomex
1.404
1.589
1.787
1.705
1.830
1.954
1.976
1.996
1.894
1.904
1.041
1.954
1.862
77
13.58
ROIC%
9.39
7.96
6.86
7.92
6.40
9.08
10.14
7.74
9.15
9.33
13.29
9.15
8.52
49
6.64
Return on equity%
7.06
7.53
6.29
6.18
7.54
5.39
7.29
9.69
9.14
7.11
8.76
7.29
7.20
27
11.92
Return on assets%
26.23
27.41
24.75
27.67
26.53
26.51
23.98
23.58
24.83
22.76
8.07
23.98
25.53
31
3.49
EPSR
3.43
3.74
4.34
4.85
4.95
5.30
5.94
6.43
6.86
7.59
3.77
8.92%
9.62%
—
22.29
EPS growth%
14.91
12.33
12.23
13.96
15.02
13.01
13.02
11.63
12.75
10.12
14.02
12.75
12.88
53
8.58
Bookvalue per shR
13.46
15.34
16.99
17.15
20.21
21.71
23.39
26.12
26.92
31.99
4.72
9.62%
10.29%
—
12.24
FCF per shareR
3.12
3.03
2.96
2.89
3.04
3.17
3.31
3.47
3.60
3.92
11.71
5.17%
1.37%
—
11.61
Dividend per shR
9.84
9.83
10.07
8.88
8.93
9.68
9.05
8.96
8.08
8.33
18.73
(1.38%)
(3.19%)
—
4.79
Div yield (avg)%
15.80
13.09
10.56
12.52
15.32
17.59
20.00
19.17
18.71
20.68
9.20
19.17
16.69
18
10.67
Payout ratio%
2.56
1.56
2.35
0.40
1.37
2.72
5.33
7.14
9.57
8.54
28.63
7.14
2.64
21
0.338
Shares (diluted)B
0.549
0.562
0.652
0.779
0.797
0.922
0.984
0.956
0.966
1.058
0.328
5.83%
6.50%
17
2.44
Buyback yield%
24.97
27.50
29.48
30.12
29.81
29.93
27.38
28.01
25.99
24.48
5.62
27.38
27.76
40
0.968
D/E ratiox
0.238
0.248
0.277
0.279
0.305
0.326
0.295
0.319
0.356
0.370
1.608
0.326
0.300
35
6.210
Enterprise valueR B
3.631
3.524
3.555
3.324
3.507
3.863
3.899
4.074
4.144
4.555
5.364
5.37%
2.38%
50
7.964
LT debtR B
6.953
6.090
6.511
6.175
6.573
6.303
6.692
5.805
5.839
5.369
6.620
(3.97%)
(2.57%)
17
Revenue
R 6.800B
4.88%
1.00×
Cost of revenue
R 4.278B
4.80%
0.99×
Operating expenses
R 1.377B
4.52%
0.97×
Cash and investments
18.85%
Property and equipment
16.24%
Spread over hurdle
(3.11%)