10.46
RevenueR B
9.876
10.55
11.11
11.58
12.49
13.01
13.89
14.46
15.60
16.42
10.71
5.62%
5.74%
73
4.15
Revenue growth%
20.22
18.32
19.48
21.01
23.89
24.32
26.79
29.30
29.33
28.27
29.18
28.27
24.10
68
15.09
Gross margin%
31.41
31.27
33.59
35.36
33.18
35.72
34.19
33.47
35.08
32.78
11.99
34.19
33.53
30
23.47
Operating margin%
8.22
6.80
6.47
5.97
3.06
2.08
0.51
2.70
5.41
5.31
28.59
2.70
5.36
67
3.76
Net margin%
18.66
18.39
17.88
19.39
18.04
20.36
17.99
17.90
18.51
18.29
7.70
18.29
18.34
15
26.24
P/E ratio (avg)x
19.07
18.44
18.01
19.94
22.12
21.78
24.08
25.55
25.97
28.30
28.01
25.55
21.95
50
32.83
EV/EBITx
36.74
44.36
45.83
48.14
49.89
49.28
52.65
58.91
63.18
75.29
26.67
58.91
49.59
23
23.40
FCF yield (avg)%
0.40
0.40
0.40
2.08
3.64
0.65
1.62
0.40
0.40
0.40
4.77
0.40
0.40
25
21.01
FCF margin%
13.39
11.95
12.93
14.56
12.93
13.49
12.97
13.50
15.25
12.58
15.24
13.49
13.18
87
0.269
FCF / Net incomex
0.340
0.356
0.354
0.346
0.354
0.376
0.400
0.454
0.415
0.473
0.202
0.415
0.366
90
2.78
ROIC%
3.04
1.93
2.83
1.91
3.16
0.40
0.40
3.19
2.09
2.72
3.18
2.09
2.41
83
23.51
Return on equity%
9.16
11.42
10.34
8.44
10.48
9.53
10.93
10.41
11.28
8.55
5.64
10.41
10.38
50
4.00
Return on assets%
28.99
27.07
25.86
23.96
26.83
28.77
26.36
27.10
24.77
25.61
18.59
26.36
26.59
39
10.20
EPSR
34.89
34.81
34.88
33.96
37.37
36.04
34.31
34.03
32.53
34.21
11.37
(1.75%)
(0.06%)
—
6.77
EPS growth%
23.97
21.88
24.63
21.78
23.69
23.14
24.89
26.10
28.64
29.41
12.90
26.10
24.30
30
7.44
Bookvalue per shR
19.40
19.35
18.63
16.96
15.48
13.93
12.33
11.32
11.60
11.46
17.62
(5.84%)
(6.59%)
—
23.12
FCF per shareR
16.31
16.30
14.91
15.84
15.21
13.35
14.67
16.23
16.46
16.85
34.15
2.07%
(0.74%)
—
41.52
Dividend per shR
36.88
39.34
42.69
41.82
43.99
43.01
38.43
34.39
30.68
32.91
32.57
(5.64%)
(1.36%)
—
6.18
Div yield (avg)%
15.93
16.85
17.03
19.89
21.69
24.58
25.71
24.47
25.36
25.66
23.34
25.36
23.08
76
12.80
Payout ratio%
15.83
13.39
14.93
17.00
17.29
18.85
21.21
23.43
21.48
21.63
26.31
21.48
18.07
50
233.1
Shares (diluted)M
283.4
292.2
278.7
282.8
299.3
315.9
296.5
260.0
232.0
247.6
225.1
(3.73%)
(1.53%)
32
18.33
Buyback yield%
26.20
29.03
26.97
29.17
29.27
30.41
29.12
29.42
30.24
30.36
22.19
30.24
29.22
77
0.924
D/E ratiox
1.557
1.704
1.719
1.745
1.738
1.811
1.824
1.840
1.829
2.094
0.353
1.829
1.778
68
1.771
Enterprise valueR B
1.383
1.497
1.517
1.563
1.670
1.503
1.401
1.496
1.441
1.400
0.917
(3.46%)
(1.24%)
80
16.91
LT debtR B
27.46
31.13
30.87
30.25
30.65
34.11
36.17
36.97
42.65
47.74
22.50
9.27%
7.13%
84
Revenue
R 16.42B
5.74%
1.00×
Cost of revenue
R 10.90B
5.77%
1.00×
Operating expenses
R 2.528B
5.78%
1.00×
Goodwill & intangibles
17.94%
Cash and investments
16.30%
Spread over hurdle
(8.78%)