0.101
RevenueR B
0.823
0.846
0.864
0.892
0.928
0.942
0.978
1.004
1.018
1.048
0.108
2.46%
2.62%
9
15.75
Revenue growth%
7.95
5.73
7.41
8.02
10.05
8.62
7.17
8.72
8.59
8.68
4.60
8.62
8.30
23
6.72
Gross margin%
5.37
7.56
6.27
3.30
1.16
0.40
1.30
2.04
1.08
1.06
2.47
1.08
1.67
11
18.03
Operating margin%
28.95
26.20
25.09
28.07
26.55
29.30
29.83
29.27
28.61
28.17
11.21
29.27
28.39
34
27.04
Net margin%
28.94
30.58
33.18
35.33
37.48
37.77
35.95
36.89
36.11
38.44
17.28
36.89
36.03
44
7.507
P/E ratio (avg)x
41.95
43.92
48.53
47.21
43.64
48.04
44.62
44.49
46.42
46.14
32.45
46.14
45.38
83
10.81
EV/EBITx
27.12
29.04
32.60
38.04
41.51
43.67
47.66
52.88
58.64
64.90
25.92
52.88
42.59
61
23.82
FCF yield (avg)%
20.35
21.76
23.21
24.85
23.19
24.21
27.10
25.56
28.47
26.87
24.95
26.87
24.53
77
18.01
FCF margin%
14.86
15.10
15.42
12.77
15.18
13.07
10.26
9.98
12.71
10.57
12.87
10.57
12.92
32
0.424
FCF / Net incomex
0.746
0.644
0.580
0.546
0.484
0.485
0.495
0.523
0.454
0.492
0.301
0.492
0.509
71
2.52
ROIC%
1.30
2.32
0.40
0.40
2.65
2.15
3.67
0.70
2.09
1.01
6.38
2.09
1.70
62
26.79
Return on equity%
16.21
15.04
14.93
12.75
10.42
11.75
9.01
10.36
11.05
8.69
23.17
10.36
11.40
34
24.46
Return on assets%
33.75
36.60
39.49
38.27
38.75
37.14
39.44
37.27
38.95
41.30
16.12
38.95
38.51
74
0.51
EPSR
0.27
0.27
0.32
0.35
0.41
0.46
0.51
0.57
0.57
0.66
0.54
9.99%
8.54%
—
29.56
EPS growth%
12.47
15.33
18.13
19.62
17.72
18.29
20.49
18.59
21.44
21.87
13.05
20.49
18.44
14
1.07
Bookvalue per shR
1.07
1.14
1.19
1.21
1.35
1.58
1.76
2.10
2.08
2.06
1.12
8.91%
8.38%
—
0.30
FCF per shareR
0.43
0.43
0.43
0.43
0.42
0.39
0.40
0.39
0.41
0.45
0.50
1.45%
0.06%
—
0.55
Dividend per shR
0.43
0.39
0.35
0.31
0.31
0.32
0.31
0.31
0.31
0.30
0.62
(1.07%)
(3.78%)
—
26.81
Div yield (avg)%
26.98
28.44
26.36
26.15
28.53
30.57
33.18
34.48
34.65
37.03
17.07
34.48
29.55
25
10.17
Payout ratio%
16.36
15.91
13.40
15.21
17.59
19.88
19.86
16.94
18.59
17.10
24.11
18.59
17.02
58
334.7
Shares (diluted)M
382.8
406.8
431.8
487.1
551.6
617.0
689.6
721.8
777.1
904.5
322.7
10.40%
8.59%
94
6.46
Buyback yield%
10.60
7.93
5.09
4.30
3.67
5.75
5.82
4.48
3.16
1.17
23.09
4.48
4.79
44
1.783
D/E ratiox
1.134
1.138
1.173
1.240
1.214
1.429
1.614
1.556
1.800
1.896
0.428
1.614
1.335
61
823.2
Enterprise valueR M
331.2
307.5
322.2
335.0
382.7
409.1
460.1
469.6
476.8
524.2
71.99
6.50%
6.03%
61
580.0
LT debtR M
837.1
821.4
822.0
820.4
835.2
869.7
910.2
836.2
757.4
692.7
392.2
(3.67%)
(2.77%)
89
Revenue
R 1.048B
2.62%
1.00×
Cost of revenue
R 542.8M
2.96%
1.03×
Operating expenses
R 191.5M
1.90%
0.93×
Property and equipment
15.31%
Spread over hurdle
14.88%