20.99
RevenueR B
11.00
11.66
12.82
13.91
14.78
15.61
16.84
17.96
19.20
20.63
22.63
6.90%
7.28%
46
17.73
Revenue growth%
10.81
10.00
7.92
9.95
12.33
14.38
12.43
11.15
13.91
13.53
27.19
13.53
11.74
7
16.33
Gross margin%
25.74
26.06
24.56
23.78
22.10
23.15
24.80
23.25
22.83
23.60
27.30
23.25
23.69
77
10.34
Operating margin%
11.83
13.44
10.78
8.64
10.70
12.34
15.33
17.35
17.73
15.13
20.12
15.33
12.89
57
13.43
Net margin%
21.89
19.92
19.60
20.38
18.96
21.27
19.17
18.25
16.63
19.37
8.76
19.17
19.48
42
21.15
P/E ratio (avg)x
33.71
36.47
38.56
40.71
47.80
55.48
51.91
51.95
51.99
54.53
35.13
51.99
49.85
47
11.99
EV/EBITx
11.19
12.62
13.64
14.25
16.37
19.23
20.77
24.48
24.62
28.72
25.08
24.48
17.80
84
15.54
FCF yield (avg)%
13.55
15.58
17.18
19.44
17.76
20.39
22.03
21.14
20.04
22.60
22.52
21.14
19.74
9
10.43
FCF margin%
18.76
18.79
16.06
18.00
16.13
18.65
17.95
20.49
22.97
24.50
12.60
20.49
18.71
22
1.500
FCF / Net incomex
0.814
0.965
1.051
1.236
1.483
1.571
1.696
2.035
2.333
2.451
0.844
2.035
1.527
92
8.17
ROIC%
24.11
23.75
22.41
21.01
23.24
24.72
26.77
28.04
27.30
29.22
20.65
27.30
24.41
73
23.46
Return on equity%
15.89
15.86
14.50
12.92
13.11
15.64
18.44
18.18
20.48
21.53
8.79
18.44
15.88
18
18.72
Return on assets%
5.05
4.08
4.96
4.87
2.42
3.19
1.01
0.40
1.91
4.72
10.96
1.91
3.64
71
55.79
EPSR
20.72
20.49
23.52
25.74
25.63
26.30
27.50
25.68
29.80
28.84
61.39
2.39%
2.58%
—
19.01
EPS growth%
17.28
18.92
16.75
15.53
15.35
14.49
12.25
11.06
11.25
12.06
11.12
12.06
14.92
11
20.84
Bookvalue per shR
29.34
32.80
33.33
30.19
31.30
32.58
35.04
33.86
33.45
31.16
76.45
(0.09%)
0.97%
—
96.22
FCF per shareR
30.93
35.19
36.44
38.31
38.18
40.39
43.70
48.37
45.88
49.69
29.06
5.41%
5.18%
—
55.43
Dividend per shR
64.26
70.84
72.87
77.75
87.14
101.16
109.71
117.81
121.56
140.27
28.13
9.99%
9.28%
—
2.45
Div yield (avg)%
20.89
22.86
20.04
19.29
16.90
15.53
15.30
17.40
20.23
21.12
5.39
17.40
19.66
53
5.04
Payout ratio%
23.93
22.95
25.43
26.22
24.60
25.88
25.15
24.29
22.36
21.21
29.41
24.29
24.45
75
332.4
Shares (diluted)M
339.8
295.9
289.3
261.9
261.9
282.3
272.2
249.4
221.7
210.7
330.7
(4.25%)
(4.12%)
40
12.54
Buyback yield%
0.40
0.40
2.47
5.08
6.37
4.66
2.22
3.84
5.73
5.69
23.03
4.66
4.25
82
1.361
D/E ratiox
1.482
1.636
1.947
1.941
2.185
2.134
2.365
2.421
2.377
2.857
0.501
2.377
2.159
72
12.57
Enterprise valueR B
6.636
6.166
6.688
6.088
5.997
5.590
5.972
6.587
6.463
6.556
14.10
1.80%
(1.27%)
15
5.153
LT debtR B
17.32
17.94
18.53
18.02
20.39
22.05
25.56
25.54
28.93
32.35
5.368
9.68%
8.14%
10
Revenue
R 20.63B
7.28%
1.00×
Cost of revenue
R 14.44B
7.28%
1.00×
Operating expenses
R 4.295B
7.66%
1.04×
Goodwill & intangibles
18.80%
Spread over hurdle
(5.92%)