52.85
RevenueR M
73.70
76.21
76.86
78.82
80.42
83.15
84.00
84.30
87.32
58.34
56.23
2.07%
2.29%
43
2.85
Revenue growth%
14.25
14.25
12.72
14.23
13.68
15.75
13.10
11.37
10.12
19.04
10.70
13.10
13.95
15
4.47
Gross margin%
8.19
10.97
9.12
7.40
5.31
4.38
2.94
5.22
3.15
5.92
23.95
4.38
6.24
35
29.14
Operating margin%
37.60
38.63
38.31
39.64
42.57
44.47
44.65
43.21
44.10
15.67
5.69
44.10
41.10
19
20.58
Net margin%
25.69
22.79
23.65
25.68
27.32
24.70
25.85
26.28
25.84
27.31
20.84
25.85
25.76
53
18.53
P/E ratio (avg)x
10.55
11.55
11.95
11.43
11.48
11.89
12.74
12.91
13.74
16.96
37.00
12.74
11.72
20
12.03
EV/EBITx
49.08
52.66
59.51
68.42
80.84
91.76
101.6
106.2
107.7
22.58
16.57
101.6
74.63
49
8.88
FCF yield (avg)%
5.66
7.12
9.09
11.66
8.95
10.80
12.25
10.19
8.90
2.46
29.32
10.19
9.02
23
5.57
FCF margin%
12.61
10.13
7.55
7.04
9.16
9.04
9.86
10.47
8.87
9.21
4.93
9.16
9.43
81
0.830
FCF / Net incomex
0.403
0.360
0.357
0.323
0.315
0.329
0.352
0.351
0.315
0.601
1.704
0.329
0.352
27
15.81
ROIC%
1.92
4.58
3.89
3.54
1.31
0.40
2.18
0.40
0.40
6.41
18.05
0.40
2.05
57
20.40
Return on equity%
20.33
20.06
18.43
19.17
18.47
16.66
15.04
14.57
12.28
22.27
28.16
15.04
18.45
38
27.51
Return on assets%
27.54
26.65
25.48
23.92
22.73
22.21
21.83
20.84
19.61
9.08
20.76
21.83
23.33
72
0.15
EPSR
0.33
0.34
0.33
0.36
0.42
0.40
0.41
0.48
0.50
0.15
0.16
6.75%
5.37%
—
17.32
EPS growth%
21.94
21.90
21.78
22.31
25.23
24.53
27.42
24.92
27.23
9.83
18.17
25.23
23.42
65
0.20
Bookvalue per shR
0.39
0.36
0.41
0.45
0.46
0.52
0.55
0.55
0.57
0.25
0.36
5.04%
6.21%
—
0.34
FCF per shareR
0.27
0.28
0.33
0.37
0.39
0.44
0.43
0.50
0.54
0.11
0.08
7.47%
8.45%
—
0.20
Dividend per shR
0.06
0.07
0.07
0.06
0.06
0.06
0.06
0.07
0.06
0.08
0.28
0.25%
(0.86%)
—
27.46
Div yield (avg)%
24.80
23.75
26.10
25.12
24.87
24.57
22.78
24.42
26.08
27.96
14.46
24.57
24.83
41
2.85
Payout ratio%
32.17
33.61
30.82
28.46
29.21
28.85
31.00
32.44
30.02
12.48
16.40
30.02
30.72
66
179.9
Shares (diluted)M
315.8
364.3
386.3
421.5
446.1
449.0
500.3
580.4
685.8
181.0
182.9
10.23%
10.78%
5
6.44
Buyback yield%
15.32
16.99
17.95
20.95
21.09
18.34
15.86
18.84
20.03
19.31
5.16
18.84
18.15
81
0.808
D/E ratiox
0.619
0.678
0.745
0.763
0.766
0.801
0.820
0.940
1.026
0.583
0.499
0.820
0.764
62
64.99
Enterprise valueR M
98.13
110.9
116.1
119.3
130.3
122.8
124.0
142.6
166.3
34.78
68.86
6.88%
6.48%
22
18.29
LT debtR M
101.2
96.89
113.9
122.8
128.7
131.1
153.2
153.6
151.6
91.60
6.822
4.31%
6.16%
85
Revenue
R 87.32M
2.29%
1.00×
Cost of revenue
R 45.84M
2.20%
0.99×
Operating expenses
R 13.82M
2.43%
1.01×
Goodwill & intangibles
17.00%