5.805
RevenueR M
23.84
24.22
24.12
24.74
25.18
24.84
24.41
24.24
24.46
25.08
5.987
(0.08%)
0.65%
80
12.31
Revenue growth%
18.81
17.83
19.66
18.32
16.17
15.92
14.62
14.74
16.74
18.16
9.27
15.92
17.28
29
18.03
Gross margin%
30.24
28.92
30.47
32.74
34.23
35.63
36.77
37.07
35.26
37.75
19.20
36.77
34.75
19
7.29
Operating margin%
39.79
38.90
36.20
34.68
34.73
36.03
37.95
38.12
36.61
37.62
9.91
37.62
37.12
51
25.91
Net margin%
7.96
8.95
11.06
10.01
12.20
12.17
13.82
13.62
12.27
13.49
23.33
13.49
12.18
42
25.77
P/E ratio (avg)x
27.93
32.57
33.57
34.17
35.76
37.96
36.30
36.99
42.53
41.28
14.57
37.96
36.03
73
12.29
EV/EBITx
4.737
4.651
4.975
5.408
5.699
5.441
4.680
4.884
4.263
3.966
31.89
4.680
4.811
72
21.63
FCF yield (avg)%
14.24
15.77
16.35
13.62
16.19
15.97
18.90
21.09
23.14
24.57
6.00
21.09
16.27
39
12.43
FCF margin%
13.57
16.09
15.26
13.84
16.14
13.26
11.09
10.32
8.54
9.97
13.99
10.32
13.41
51
1.355
FCF / Net incomex
0.373
0.370
0.397
0.377
0.392
0.389
0.363
0.350
0.363
0.383
1.206
0.363
0.375
51
28.86
ROIC%
22.72
25.64
27.65
28.82
31.51
32.35
30.94
28.52
27.22
25.72
19.82
28.52
28.08
64
19.86
Return on equity%
11.06
9.53
6.68
9.21
8.93
11.74
13.32
13.06
11.94
9.82
27.02
11.94
10.44
71
19.11
Return on assets%
5.98
5.28
7.59
6.75
9.16
8.26
5.43
4.47
3.92
4.92
7.51
4.92
5.71
72
0.01
EPSR
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
(2.27%)
(0.30%)
—
9.36
EPS growth%
10.72
9.62
9.74
11.50
12.34
13.84
10.92
13.77
11.01
10.88
17.88
11.01
10.97
17
—
Bookvalue per shR
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.21%)
(3.13%)
—
0.01
FCF per shareR
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
(0.40%)
2.81%
—
0.02
Dividend per shR
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(2.85%)
(2.46%)
—
11.66
Div yield (avg)%
10.12
9.40
7.56
8.91
10.78
11.66
12.51
9.72
6.78
4.56
14.85
9.72
9.56
75
8.22
Payout ratio%
34.32
34.67
32.38
30.90
31.66
30.80
29.12
27.88
27.57
27.87
27.38
27.88
30.85
53
785.4
Shares (diluted)M
791.5
824.7
879.3
826.6
794.8
738.9
679.9
746.9
672.4
669.6
803.0
(3.37%)
(0.83%)
38
13.00
Buyback yield%
1.96
0.40
1.19
1.15
0.53
1.55
4.00
3.87
1.90
0.61
25.22
1.90
1.37
27
1.437
D/E ratiox
1.953
1.996
2.208
2.435
2.344
2.227
2.059
1.873
1.895
1.842
0.382
1.895
2.027
53
11.52
Enterprise valueR M
32.56
35.90
41.43
45.79
45.48
43.38
46.12
43.27
45.37
50.58
1.119
2.15%
5.53%
45
18.92
LT debtR M
13.08
14.77
17.34
19.92
22.27
24.63
24.18
25.89
31.23
32.94
3.329
8.15%
9.84%
63
Revenue
R 25.08M
0.65%
1.00×
Cost of revenue
R 13.58M
0.78%
1.01×
Operating expenses
R 4.211M
(0.30%)
0.91×
Property and equipment
18.08%
Goodwill & intangibles
15.04%