4.879
RevenueR M
5.164
5.288
5.331
5.421
5.689
5.875
6.070
6.345
6.392
6.637
5.327
3.13%
3.03%
62
26.97
Revenue growth%
2.45
5.09
6.36
7.28
10.17
10.50
9.20
11.86
11.49
12.09
5.20
11.49
9.68
17
25.57
Gross margin%
11.14
8.91
10.97
13.16
13.03
13.53
15.29
13.31
11.24
13.46
2.73
13.46
13.09
51
21.83
Operating margin%
4.94
2.89
2.07
0.40
1.21
1.12
0.40
2.45
4.29
6.43
10.57
2.45
2.26
44
15.29
Net margin%
28.48
27.46
24.58
24.43
26.26
26.49
27.92
27.56
26.86
25.88
10.34
26.86
26.67
42
37.76
P/E ratio (avg)x
58.02
65.03
73.35
75.58
85.95
87.97
92.81
100.3
114.4
129.9
23.22
100.3
86.96
51
13.25
EV/EBITx
17.65
16.80
17.59
16.47
16.87
15.55
15.44
13.53
14.26
14.71
21.63
14.71
16.01
40
25.24
FCF yield (avg)%
3.02
5.23
6.68
4.71
4.22
6.10
3.30
4.06
6.34
6.51
17.73
6.10
4.97
60
14.22
FCF margin%
6.24
5.69
3.44
4.15
1.15
0.40
0.40
0.40
1.93
1.37
14.14
0.40
1.65
24
0.552
FCF / Net incomex
0.907
0.924
0.958
0.863
0.944
0.875
0.878
0.985
0.943
0.938
0.987
0.938
0.931
10
26.14
ROIC%
14.02
12.83
12.47
11.65
10.78
12.36
10.37
13.14
14.95
12.75
9.05
12.75
12.61
44
17.85
Return on equity%
16.83
19.53
21.33
21.98
22.94
20.04
17.32
19.71
21.79
19.51
3.37
19.71
19.88
28
14.63
Return on assets%
12.44
9.90
12.65
12.10
11.38
12.97
15.91
16.09
13.95
14.73
4.49
14.73
12.81
44
0.09
EPSR
0.18
0.20
0.22
0.20
0.19
0.19
0.17
0.18
0.19
0.20
0.10
1.39%
0.03%
—
9.05
EPS growth%
21.38
19.39
19.98
19.86
19.49
19.27
17.98
20.22
18.14
19.84
26.77
19.27
19.66
92
0.09
Bookvalue per shR
0.15
0.14
0.14
0.12
0.12
0.12
0.11
0.12
0.12
0.11
0.17
(1.49%)
(3.50%)
—
0.29
FCF per shareR
0.46
0.45
0.52
0.54
0.62
0.72
0.81
0.84
0.91
0.85
0.16
6.35%
7.03%
—
0.23
Dividend per shR
0.12
0.13
0.13
0.14
0.13
0.12
0.12
0.11
0.12
0.13
0.28
0.06%
1.59%
—
14.99
Div yield (avg)%
13.82
16.75
17.55
18.06
20.65
19.93
22.53
23.93
23.86
20.92
5.96
22.53
20.29
93
3.93
Payout ratio%
6.62
4.55
1.60
0.40
1.77
0.68
1.40
4.00
5.36
2.40
22.27
2.40
2.08
31
11.11
Shares (diluted)M
12.70
14.34
16.46
19.12
18.49
19.26
20.38
19.78
21.84
21.11
11.22
2.69%
5.62%
93
20.39
Buyback yield%
24.02
26.26
25.74
26.56
26.54
29.25
28.03
25.08
26.03
27.73
4.49
27.73
26.40
82
0.580
D/E ratiox
1.706
1.880
1.728
1.713
1.694
1.853
1.924
2.108
1.930
1.851
1.074
1.924
1.852
11
2.309
Enterprise valueR M
6.485
6.582
7.076
7.586
8.385
9.172
9.033
8.700
8.587
9.435
2.090
2.39%
4.11%
71
2.202
LT debtR M
6.164
6.171
6.020
5.836
5.493
5.423
5.431
4.898
4.858
4.504
5.447
(3.89%)
(2.10%)
18
Revenue
R 6.637M
3.03%
1.00×
Cost of revenue
R 3.634M
3.24%
1.02×
Operating expenses
R 1.233M
3.00%
1.00×
Property and equipment
16.07%
Goodwill & intangibles
15.88%
Spread over hurdle
13.16%