0.687
RevenueR B
4.493
4.893
5.346
5.727
6.061
6.519
7.136
7.512
8.195
8.709
0.717
7.52%
7.38%
88
16.93
Revenue growth%
28.54
27.79
27.84
29.29
26.95
29.07
30.36
29.29
27.09
28.36
14.73
29.07
28.45
23
20.25
Gross margin%
11.88
10.79
8.37
8.90
5.99
5.00
6.36
4.76
5.35
2.68
29.24
5.00
6.18
30
29.33
Operating margin%
24.41
23.81
22.80
21.66
23.30
23.25
20.41
22.26
23.31
25.25
20.19
23.25
23.28
29
21.17
Net margin%
23.60
26.19
24.57
26.87
24.79
24.56
21.93
21.51
23.19
21.68
20.25
21.93
24.08
63
26.98
P/E ratio (avg)x
49.52
58.23
63.17
65.23
66.69
77.15
75.13
83.49
100.5
107.7
15.75
83.49
70.91
21
12.82
EV/EBITx
47.73
49.28
56.78
57.10
64.81
65.30
75.44
84.87
81.07
90.55
18.77
81.07
65.06
31
26.67
FCF yield (avg)%
6.54
8.70
10.48
9.94
9.47
11.20
11.03
9.63
10.22
7.81
20.98
10.22
9.79
69
26.45
FCF margin%
12.04
13.16
10.65
10.07
10.07
11.76
11.39
13.67
12.35
10.63
17.45
11.76
11.57
77
1.180
FCF / Net incomex
0.746
0.746
0.652
0.671
0.653
0.661
0.714
0.672
0.615
0.658
1.482
0.661
0.666
83
15.91
ROIC%
2.41
1.54
1.60
2.99
3.54
2.18
4.67
6.95
7.26
9.39
17.29
6.95
3.26
28
6.23
Return on equity%
30.79
29.00
29.47
28.44
29.30
27.22
25.56
23.47
20.91
19.22
26.72
23.47
27.83
57
22.75
Return on assets%
24.28
25.98
25.54
24.89
23.39
22.29
22.70
24.40
25.35
22.79
17.30
22.79
24.34
21
9.69
EPSR
2.22
2.08
2.33
2.47
2.37
2.77
2.71
3.11
3.33
3.70
10.18
9.27%
6.18%
—
13.19
EPS growth%
12.34
14.84
14.26
13.07
10.57
11.29
14.09
14.18
14.80
16.19
17.25
14.18
14.14
38
5.16
Bookvalue per shR
11.00
10.83
10.79
11.45
13.56
16.02
15.41
17.56
17.92
17.22
8.85
4.89%
4.99%
—
9.20
FCF per shareR
2.17
2.05
2.17
2.38
2.53
2.64
2.97
2.84
2.84
3.14
7.24
4.37%
4.68%
—
6.41
Dividend per shR
12.56
14.25
13.39
14.83
14.11
13.27
12.65
13.51
13.61
15.37
7.04
1.73%
2.93%
—
27.77
Div yield (avg)%
0.40
3.04
4.27
3.23
4.65
4.85
6.11
6.28
5.49
4.27
25.05
5.49
4.46
27
22.49
Payout ratio%
11.69
13.60
16.34
19.04
19.05
19.73
22.68
20.82
22.76
23.64
10.47
22.68
19.39
25
447.3
Shares (diluted)M
527.0
553.0
568.2
633.3
607.2
675.7
712.3
799.8
879.7
896.0
460.9
8.09%
5.14%
56
10.19
Buyback yield%
17.62
18.49
16.99
14.60
14.39
12.04
14.98
14.96
16.92
16.13
5.21
14.98
15.55
90
0.344
D/E ratiox
2.111
2.333
2.357
2.609
2.831
2.954
3.028
3.290
3.392
3.425
1.540
3.290
2.892
84
4.164
Enterprise valueR B
2.630
2.479
2.646
2.935
2.916
3.300
3.248
3.479
3.710
4.129
5.728
7.21%
4.88%
27
2.977
LT debtR B
3.762
3.340
3.388
3.692
3.945
3.578
3.696
3.314
3.260
3.534
0.476
(2.18%)
(0.48%)
55
Revenue
R 8.709B
7.38%
1.00×
Cost of revenue
R 4.467B
7.10%
0.97×
Operating expenses
R 1.857B
7.85%
1.04×
Goodwill & intangibles
15.78%
Property and equipment
15.28%
Spread over hurdle
29.87%