1.469
RevenueR B
5.235
5.423
5.588
5.749
5.951
6.160
6.079
6.101
6.256
1.595
1.586
1.70%
1.97%
25
9.36
Revenue growth%
21.35
19.99
17.87
19.67
20.10
18.90
17.74
14.93
15.48
18.83
23.60
17.74
19.05
55
3.67
Gross margin%
7.95
9.37
7.90
8.11
9.76
10.66
11.93
10.77
13.50
19.43
18.96
10.77
9.57
79
16.59
Operating margin%
7.24
10.23
9.46
9.19
8.45
11.16
10.10
8.12
9.18
14.85
8.95
9.18
9.18
94
23.06
Net margin%
12.89
10.59
12.44
14.40
13.58
12.21
13.86
11.97
10.49
24.86
9.07
12.21
12.66
16
18.51
P/E ratio (avg)x
30.33
31.67
35.50
40.96
42.06
44.03
46.00
45.45
44.17
24.29
30.97
44.17
41.51
63
22.33
EV/EBITx
15.39
17.01
16.23
16.87
18.03
18.92
18.49
16.99
16.13
36.92
34.30
18.03
16.93
54
6.12
FCF yield (avg)%
12.64
14.38
15.11
17.29
15.49
13.59
13.39
14.54
15.63
17.38
27.50
14.54
14.61
60
24.38
FCF margin%
26.01
26.50
26.12
27.56
28.43
30.53
32.70
32.43
33.15
9.09
28.66
32.43
28.00
90
0.631
FCF / Net incomex
1.064
1.155
1.241
1.084
1.112
1.190
1.097
1.165
1.279
0.703
0.807
1.165
1.160
63
10.41
ROIC%
0.40
0.95
1.62
0.40
0.40
2.49
5.25
3.06
1.94
7.98
23.10
2.49
1.28
82
23.04
Return on equity%
14.54
16.52
17.40
18.16
17.63
15.47
12.56
11.38
9.54
16.06
18.49
12.56
15.34
52
8.89
Return on assets%
4.08
5.47
5.49
3.37
4.27
3.17
1.33
0.40
2.40
20.85
10.09
2.40
3.72
79
0.68
EPSR
2.19
2.17
2.50
2.65
2.61
2.74
2.97
2.84
2.81
0.73
0.82
1.21%
4.35%
—
24.68
EPS growth%
10.91
12.01
13.50
11.55
10.11
10.90
9.99
8.49
10.07
19.13
18.62
10.07
10.51
14
2.56
Bookvalue per shR
1.75
2.04
2.12
2.22
2.44
2.53
2.85
3.33
3.40
1.21
3.24
8.91%
9.46%
—
3.29
FCF per shareR
0.93
1.00
0.97
0.92
1.02
1.05
0.93
0.90
0.80
1.46
3.68
(2.73%)
(3.43%)
—
1.94
Dividend per shR
1.55
1.51
1.33
1.40
1.46
1.34
1.32
1.17
1.27
4.33
2.98
(2.01%)
(2.57%)
—
21.57
Div yield (avg)%
21.63
23.48
22.28
20.89
20.30
20.63
19.35
20.16
20.31
12.65
9.98
20.30
20.47
84
26.99
Payout ratio%
2.99
1.14
2.63
3.30
5.50
2.76
0.50
3.27
5.57
17.18
17.23
3.27
2.88
50
340.7
Shares (diluted)M
336.4
343.4
362.0
371.0
421.6
389.0
375.9
385.1
387.5
353.6
356.3
0.87%
2.49%
76
19.37
Buyback yield%
3.26
5.02
4.40
3.16
5.82
8.47
5.98
3.39
3.98
11.58
4.37
5.82
4.19
94
0.754
D/E ratiox
1.225
1.184
1.195
1.218
1.287
1.404
1.233
1.087
1.152
1.429
1.500
1.233
1.221
48
3.905
Enterprise valueR B
2.445
2.525
2.714
2.422
2.409
2.066
2.169
2.295
2.044
2.512
5.735
(3.33%)
(2.13%)
12
0.947
LT debtR B
1.385
1.381
1.301
1.442
1.640
1.576
1.580
1.676
1.748
5.847
4.174
3.93%
2.31%
58
Revenue
R 6.256B
1.97%
1.00×
Cost of revenue
R 4.328B
1.94%
1.00×
Operating expenses
R 711.8M
1.46%
0.95×
Goodwill & intangibles
18.42%
Property and equipment
15.20%
Spread over hurdle
(2.96%)