9.369
RevenueR B
15.58
16.40
17.17
18.18
19.19
20.71
22.46
24.22
26.22
27.63
9.915
7.56%
6.61%
82
23.73
Revenue growth%
29.17
27.26
29.33
31.39
28.80
30.37
29.01
30.87
31.30
31.48
12.80
30.87
29.85
34
27.80
Gross margin%
3.35
4.07
6.35
7.78
6.95
7.00
8.74
10.06
9.73
11.25
7.52
9.73
7.39
91
22.19
Operating margin%
0.40
2.79
2.77
4.79
5.19
4.13
6.96
9.73
7.19
9.81
18.66
7.19
4.99
95
26.08
Net margin%
19.00
17.56
14.58
13.93
13.19
12.47
13.39
13.73
13.93
15.17
16.53
13.73
13.93
79
34.74
P/E ratio (avg)x
23.08
24.66
21.84
19.70
21.03
19.19
20.40
19.55
21.55
23.27
24.18
20.40
21.29
73
22.15
EV/EBITx
34.98
34.62
31.58
32.86
32.72
30.86
34.56
33.77
35.65
35.29
31.26
34.56
34.16
43
8.64
FCF yield (avg)%
18.63
19.74
22.18
23.87
24.09
26.86
23.87
24.69
24.23
26.47
16.22
24.69
23.98
18
14.27
FCF margin%
0.79
0.40
3.01
4.53
6.38
4.34
3.49
3.77
1.61
1.23
4.15
3.49
3.25
55
1.415
FCF / Net incomex
0.551
0.509
0.574
0.564
0.578
0.614
0.702
0.703
0.739
0.762
1.180
0.703
0.596
90
23.60
ROIC%
19.16
18.49
19.06
19.50
20.63
18.54
16.85
18.02
20.26
17.50
9.99
18.02
18.80
56
5.71
Return on equity%
16.18
17.76
15.26
18.09
18.00
16.15
15.79
17.10
17.61
14.80
12.00
16.15
16.64
30
16.81
Return on assets%
23.48
24.17
24.80
25.08
25.79
28.51
30.30
32.17
34.28
33.82
28.48
32.17
27.15
75
31.09
EPSR
47.24
52.25
52.04
50.04
54.36
54.91
56.06
64.63
64.92
74.83
34.51
6.60%
5.46%
—
18.19
EPS growth%
10.44
11.53
13.96
13.23
13.48
15.57
16.16
15.14
15.59
18.18
24.82
15.59
14.55
87
39.51
Bookvalue per shR
5.98
5.12
4.71
4.78
4.99
4.36
4.42
3.75
3.24
3.16
42.47
(8.73%)
(7.53%)
—
9.26
FCF per shareR
9.54
9.96
10.81
12.29
13.10
15.16
14.93
14.81
14.97
14.94
12.44
2.66%
4.65%
—
44.05
Dividend per shR
16.61
18.08
20.38
22.25
25.24
25.55
29.00
30.08
29.04
33.64
21.55
5.92%
8.21%
—
6.72
Div yield (avg)%
21.61
21.41
20.62
17.93
17.53
18.38
18.04
20.36
18.80
19.65
21.82
18.80
19.23
66
21.10
Payout ratio%
31.90
31.53
31.88
31.27
28.84
30.63
30.77
29.65
31.57
28.63
19.47
30.63
31.02
74
346.6
Shares (diluted)M
457.5
515.7
585.4
591.9
627.8
630.0
666.6
665.1
704.1
670.9
341.1
1.34%
3.55%
18
22.52
Buyback yield%
19.81
20.19
20.88
23.33
23.32
21.12
20.42
19.09
20.31
17.62
2.38
20.31
20.37
17
1.278
D/E ratiox
2.389
2.822
2.836
3.002
2.954
2.858
3.154
3.422
3.392
3.340
0.817
3.340
2.978
59
6.810
Enterprise valueR B
20.23
18.46
17.80
17.67
19.05
20.44
18.08
18.43
18.56
18.12
16.02
(1.00%)
(0.50%)
11
15.73
LT debtR B
8.768
10.25
11.66
12.58
14.92
15.15
15.38
18.02
18.27
21.79
19.64
7.87%
10.13%
21
Revenue
R 27.63B
6.61%
1.00×
Cost of revenue
R 13.17B
6.51%
0.99×
Operating expenses
R 5.266B
6.87%
1.02×
Cash and investments
18.88%