0.126
RevenueR B
1.044
1.057
1.077
1.071
1.098
1.104
1.123
1.112
1.114
1.107
0.131
0.18%
0.62%
73
26.08
Revenue growth%
26.14
25.11
24.09
23.31
21.28
19.29
16.95
15.88
13.60
14.19
14.03
15.88
20.29
19
9.42
Gross margin%
16.25
16.14
16.68
19.25
17.45
18.15
18.40
20.07
22.26
19.80
21.17
19.80
18.27
89
25.53
Operating margin%
23.16
21.60
18.78
20.97
19.16
17.12
18.17
16.10
15.72
16.49
29.32
16.49
18.47
40
22.82
Net margin%
17.46
16.24
16.06
16.15
18.78
19.63
19.94
20.75
20.18
18.31
13.81
19.94
18.54
92
34.78
P/E ratio (avg)x
56.73
58.30
68.27
70.25
68.79
76.54
82.18
80.87
85.21
99.26
24.85
82.18
73.39
71
7.051
EV/EBITx
24.96
26.48
31.13
32.31
37.25
43.91
46.09
50.69
54.86
56.05
12.72
50.69
40.58
43
4.42
FCF yield (avg)%
10.31
8.64
11.49
11.95
13.15
16.13
14.00
12.86
12.99
12.31
12.78
12.99
12.58
65
3.99
FCF margin%
13.99
12.36
10.53
8.45
6.23
6.81
3.96
0.98
3.24
3.57
17.65
3.57
6.52
78
0.919
FCF / Net incomex
0.793
0.737
0.692
0.657
0.747
0.807
0.795
0.843
0.827
0.900
1.580
0.827
0.794
67
24.31
ROIC%
14.49
13.03
11.01
8.32
7.35
8.03
8.57
10.99
13.71
13.23
25.58
10.99
11.00
71
22.40
Return on equity%
25.18
23.68
22.61
22.56
25.31
22.41
23.23
25.58
24.85
22.86
11.52
23.23
23.46
16
9.61
Return on assets%
17.77
18.50
18.08
15.47
12.70
15.47
12.88
11.85
11.16
13.30
10.88
12.88
14.38
41
0.66
EPSR
0.34
0.32
0.34
0.35
0.32
0.30
0.27
0.29
0.28
0.26
0.68
(4.56%)
(3.15%)
—
2.96
EPS growth%
13.37
10.92
11.85
14.49
13.02
13.17
15.27
13.00
14.23
12.00
12.77
13.17
13.09
9
0.45
Bookvalue per shR
1.15
1.21
1.18
1.29
1.52
1.64
1.86
2.02
2.31
2.26
0.56
8.31%
8.40%
—
0.91
FCF per shareR
0.92
0.96
0.94
0.86
0.81
0.87
0.97
0.98
0.94
0.95
0.37
3.30%
0.42%
—
0.78
Dividend per shR
0.75
0.66
0.58
0.56
0.53
0.55
0.50
0.53
0.54
0.51
0.79
(0.84%)
(4.88%)
—
6.11
Div yield (avg)%
7.70
9.81
12.68
14.25
14.05
14.86
17.84
16.38
18.52
19.62
10.67
17.84
14.55
88
18.34
Payout ratio%
25.50
26.96
28.68
26.12
26.49
29.11
31.40
29.07
27.57
26.85
8.12
29.07
27.27
33
354.3
Shares (diluted)M
267.8
268.8
271.7
264.0
244.5
264.4
247.7
271.1
261.8
263.9
356.8
1.54%
(0.71%)
12
5.00
Buyback yield%
19.64
17.29
20.01
19.55
16.68
18.26
16.06
17.70
15.72
15.80
29.05
16.06
17.50
21
1.600
D/E ratiox
0.920
0.918
0.922
0.887
0.865
0.870
0.756
0.803
0.727
0.623
0.132
0.756
0.867
10
1,277
Enterprise valueR M
651.9
611.3
581.4
521.1
538.5
486.5
478.4
502.3
515.0
551.9
780.2
0.49%
(2.93%)
74
1,000
LT debtR M
351.1
404.5
413.4
429.6
445.3
450.5
447.7
501.2
558.3
542.5
940.8
4.03%
5.03%
73
Revenue
R 1.107B
0.62%
1.00×
Cost of revenue
R 738.6M
0.32%
0.97×
Operating expenses
R 264.6M
0.84%
1.02×
Cash and investments
17.09%
Goodwill & intangibles
15.49%
Spread over hurdle
(6.52%)