1.227
RevenueR B
1.296
1.380
1.460
1.523
1.576
1.699
1.810
1.934
2.070
2.235
1.316
7.24%
6.29%
74
18.77
Revenue growth%
7.91
8.52
9.84
7.75
8.12
9.84
12.50
13.56
11.78
11.30
25.12
11.78
9.84
49
23.18
Gross margin%
22.23
24.25
23.64
23.78
23.39
22.05
22.92
22.70
20.93
18.88
10.78
22.05
22.81
44
19.24
Operating margin%
2.40
1.04
0.47
0.40
0.83
1.62
0.40
0.40
1.84
1.57
15.72
1.57
0.94
66
26.71
Net margin%
20.43
20.99
22.58
21.22
19.19
16.49
16.73
16.35
17.16
16.89
25.71
16.73
18.18
17
23.33
P/E ratio (avg)x
41.18
39.93
37.58
35.73
37.57
41.38
45.85
48.93
53.04
53.89
6.152
48.93
41.28
94
26.93
EV/EBITx
41.84
46.52
49.43
55.43
61.05
69.57
68.67
72.75
70.18
67.41
26.50
69.57
64.23
84
19.98
FCF yield (avg)%
6.11
5.81
7.40
9.96
11.57
10.55
10.16
12.53
10.81
13.34
21.71
10.81
10.36
32
26.86
FCF margin%
15.41
16.29
16.15
17.46
20.23
19.18
21.17
21.71
23.56
20.67
17.95
21.17
19.70
91
1.586
FCF / Net incomex
1.428
1.616
1.839
1.832
1.981
1.984
1.987
2.122
2.397
2.588
0.407
2.122
1.983
32
2.11
ROIC%
16.65
14.84
17.82
18.62
18.55
19.40
20.73
20.02
21.55
20.38
18.75
20.38
19.01
75
26.98
Return on equity%
28.55
30.90
28.71
29.55
31.56
30.79
32.07
31.37
28.90
26.05
15.10
30.79
30.17
76
7.72
Return on assets%
28.71
28.64
26.54
24.57
25.86
27.21
27.42
26.98
29.97
28.09
15.92
27.42
27.31
91
0.33
EPSR
2.94
2.91
2.75
3.19
3.45
3.33
3.11
3.50
3.46
3.62
0.35
0.99%
3.37%
—
14.82
EPS growth%
13.70
14.81
17.65
17.78
20.50
22.15
19.52
20.90
20.16
19.46
5.70
20.16
19.49
38
0.36
Bookvalue per shR
0.59
0.54
0.48
0.48
0.51
0.54
0.48
0.53
0.51
0.51
1.26
—
(0.40%)
—
1.87
FCF per shareR
1.44
1.72
1.74
1.88
2.00
2.26
2.42
2.70
2.71
2.92
1.93
7.83%
7.76%
—
0.76
Dividend per shR
0.72
0.70
0.78
0.79
0.85
0.84
0.83
0.87
0.94
1.01
0.88
3.39%
5.08%
—
18.80
Div yield (avg)%
21.40
20.99
23.50
24.98
23.84
22.66
21.60
19.26
21.14
19.97
13.70
21.14
21.50
84
2.79
Payout ratio%
4.88
5.84
6.24
6.52
9.23
10.95
12.98
10.13
12.18
14.84
5.30
12.18
9.68
64
0.458
Shares (diluted)B
0.681
0.769
0.815
0.848
0.860
0.958
0.937
1.020
1.096
1.199
0.455
6.86%
6.70%
84
18.56
Buyback yield%
25.36
22.95
22.90
25.02
27.63
28.38
25.93
23.05
23.74
25.92
20.41
25.92
25.19
56
0.636
D/E ratiox
1.783
1.779
1.696
1.553
1.564
1.438
1.489
1.664
1.738
1.910
0.660
1.664
1.680
18
0.082
Enterprise valueR B
1.993
2.092
2.176
2.259
2.511
2.726
3.190
3.627
3.532
4.076
0.891
10.17%
8.31%
57
1.405
LT debtR B
0.593
0.641
0.685
0.686
0.830
0.884
0.987
1.022
1.009
1.035
1.084
4.51%
6.56%
34
Revenue
R 2.235B
6.29%
1.00×
Cost of revenue
R 1.375B
6.38%
1.01×
Operating expenses
R 436.9M
6.64%
1.03×
Cash and investments
15.85%
Spread over hurdle
(4.14%)