1.784
RevenueR B
1.402
1.450
1.503
1.567
1.642
1.659
1.715
1.739
1.793
1.827
1.874
2.17%
2.86%
83
6.34
Revenue growth%
34.14
36.94
39.25
41.81
43.93
41.95
40.45
42.55
40.70
38.99
26.07
40.70
40.57
40
10.83
Gross margin%
34.00
36.72
33.98
32.85
35.32
36.53
33.63
33.47
31.01
33.43
16.92
33.47
33.81
14
25.57
Operating margin%
2.72
4.05
4.18
3.12
3.92
3.71
1.62
0.40
0.40
0.40
29.33
0.40
2.92
93
27.40
Net margin%
15.38
14.27
15.55
17.54
15.66
16.01
15.84
13.91
10.94
9.86
22.94
13.91
15.47
54
17.00
P/E ratio (avg)x
24.20
25.36
24.92
25.91
27.87
27.82
27.13
26.76
28.86
29.16
7.358
27.82
26.95
19
24.51
EV/EBITx
16.58
19.83
21.28
21.11
21.12
23.50
25.67
26.09
30.92
31.78
33.65
26.09
22.39
13
28.43
FCF yield (avg)%
15.95
18.67
16.83
16.37
17.85
20.30
17.31
17.14
16.14
15.93
24.43
17.14
16.99
88
6.77
FCF margin%
13.91
13.83
15.21
17.54
18.81
21.77
24.07
22.18
20.28
18.14
23.05
21.77
18.47
33
1.705
FCF / Net incomex
1.624
1.590
1.567
1.593
1.472
1.573
1.459
1.482
1.537
1.614
1.385
1.537
1.570
22
6.94
ROIC%
14.18
12.90
15.65
14.83
12.96
11.45
9.26
7.42
8.96
11.68
5.10
9.26
12.29
53
16.07
Return on equity%
16.37
17.49
16.73
16.77
16.28
13.98
11.47
9.26
6.94
9.00
2.79
9.26
15.13
14
29.81
Return on assets%
22.89
24.22
22.12
24.62
26.98
24.03
23.22
22.99
25.49
23.42
3.50
23.42
23.73
92
0.25
EPSR
0.09
0.08
0.08
0.09
0.10
0.09
0.09
0.10
0.10
0.11
0.28
2.00%
2.40%
—
6.56
EPS growth%
7.63
7.03
9.08
7.59
5.42
4.16
6.15
7.12
7.01
7.30
15.71
7.01
7.08
29
0.14
Bookvalue per shR
0.17
0.17
0.20
0.21
0.23
0.22
0.21
0.20
0.21
0.19
0.28
(3.47%)
1.07%
—
0.16
FCF per shareR
0.48
0.56
0.55
0.65
0.75
0.86
0.95
1.12
1.24
1.40
0.30
13.21%
11.03%
—
0.05
Dividend per shR
0.30
0.34
0.38
0.42
0.43
0.51
0.59
0.60
0.72
0.78
0.26
12.38%
10.50%
—
4.62
Div yield (avg)%
21.18
18.42
17.66
15.48
14.53
14.51
11.84
12.57
9.75
10.31
26.32
11.84
14.52
74
22.95
Payout ratio%
26.43
28.05
26.29
25.16
26.74
26.32
24.10
25.88
24.20
22.67
23.26
24.20
26.08
40
5.666
Shares (diluted)B
8.974
8.961
10.13
9.998
10.79
12.19
11.98
12.88
13.61
15.18
5.486
7.06%
6.80%
17
18.39
Buyback yield%
11.01
11.91
14.69
14.67
15.39
18.14
18.77
20.78
18.99
20.06
4.49
18.99
16.77
7
1.366
D/E ratiox
1.989
2.143
2.495
2.474
2.777
2.856
2.921
3.390
3.750
4.272
1.745
3.390
2.817
19
0.191
Enterprise valueR B
1.153
1.363
1.388
1.545
1.688
1.820
2.083
2.422
2.357
2.562
0.347
8.70%
8.88%
72
0.768
LT debtR B
2.363
2.436
2.731
2.935
3.220
3.781
4.184
4.063
4.171
4.590
0.629
7.35%
8.40%
49
Revenue
R 1.827B
2.86%
1.00×
Cost of revenue
R 1.108B
3.01%
1.01×
Operating expenses
R 229.4M
2.46%
0.96×
Cash and investments
21.51%
Goodwill & intangibles
18.04%