4.768
RevenueR B
5.507
5.809
6.020
6.451
6.736
7.135
7.621
8.063
8.578
8.925
5.195
5.79%
5.66%
73
29.25
Revenue growth%
0.87
0.40
2.80
0.42
0.40
0.40
2.23
1.28
2.58
5.28
27.57
2.23
1.07
49
23.08
Gross margin%
12.51
15.44
16.93
18.67
20.27
18.87
18.32
19.74
18.78
15.84
16.78
18.78
18.50
24
10.26
Operating margin%
21.29
21.52
19.38
18.52
20.23
21.68
18.74
17.22
17.64
14.95
3.37
17.64
19.06
10
17.97
Net margin%
14.02
16.25
14.86
15.00
12.37
9.39
9.59
9.26
11.94
10.87
18.20
9.59
12.16
70
24.03
P/E ratio (avg)x
12.49
11.48
11.87
11.85
12.73
13.27
13.40
14.53
13.41
13.24
30.16
13.40
12.98
39
36.33
EV/EBITx
32.99
35.11
33.17
35.88
39.87
44.37
45.95
43.62
49.06
46.32
28.14
45.95
41.75
18
13.61
FCF yield (avg)%
20.61
23.01
22.66
22.18
21.19
22.51
24.53
22.48
23.13
22.30
23.34
22.51
22.50
85
2.03
FCF margin%
23.95
21.53
19.63
20.85
18.39
18.58
21.02
21.34
21.53
22.75
29.76
21.34
21.18
49
0.562
FCF / Net incomex
0.192
0.218
0.233
0.261
0.279
0.284
0.270
0.265
0.293
0.281
0.700
0.281
0.267
60
8.94
ROIC%
26.33
24.76
26.22
25.78
24.32
21.42
21.39
21.18
20.40
19.06
28.87
21.18
22.87
11
22.41
Return on equity%
6.43
8.79
9.73
10.29
12.18
10.42
8.21
8.92
6.60
4.22
8.87
8.21
8.86
54
20.95
Return on assets%
6.80
5.58
7.28
6.98
9.62
11.00
12.69
11.34
14.10
14.27
29.20
12.69
10.31
80
0.89
EPSR
6.85
7.74
8.76
9.25
9.22
9.03
10.35
11.00
12.29
14.51
0.99
9.51%
7.85%
—
14.36
EPS growth%
0.40
0.40
1.00
0.40
0.46
1.18
0.40
2.14
3.91
4.61
13.20
2.14
0.73
18
4.03
Bookvalue per shR
1.64
1.70
1.74
1.79
1.94
2.09
2.04
1.83
1.99
2.16
3.28
2.23%
1.92%
—
2.60
FCF per shareR
6.13
6.59
6.67
7.40
8.49
9.18
9.34
9.45
11.04
11.72
2.70
6.66%
6.35%
—
3.03
Dividend per shR
1.63
1.46
1.28
1.35
1.43
1.39
1.46
1.52
1.38
1.40
1.43
(0.35%)
(1.21%)
—
8.31
Div yield (avg)%
22.94
23.85
21.60
23.37
24.63
25.14
24.32
22.26
24.34
23.73
22.48
24.32
23.79
76
14.80
Payout ratio%
19.66
17.09
18.77
18.90
21.62
24.03
22.45
19.49
20.96
19.50
11.56
20.96
19.58
23
0.858
Shares (diluted)B
1.011
1.092
1.179
1.289
1.284
1.196
1.266
1.384
1.339
1.327
0.844
0.65%
3.34%
44
6.51
Buyback yield%
16.02
14.26
14.84
14.97
12.27
11.49
10.23
7.35
8.21
5.69
6.60
8.21
11.88
25
1.203
D/E ratiox
1.528
1.528
1.502
1.405
1.274
1.189
1.092
1.046
1.021
0.953
1.508
1.046
1.232
31
8.371
Enterprise valueR B
2.849
3.131
3.235
3.458
3.778
4.352
5.101
5.980
6.220
7.255
4.821
13.94%
10.82%
69
6.860
LT debtR B
3.554
3.513
3.562
3.393
3.413
3.093
3.226
3.286
2.923
3.005
2.801
(2.51%)
(1.13%)
47
Revenue
R 8.925B
5.66%
1.00×
Cost of revenue
R 5.212B
5.74%
1.01×
Operating expenses
R 1.258B
5.56%
0.99×