1.045
RevenueR B
1.502
1.619
1.738
1.833
1.991
2.140
2.318
2.486
2.602
2.829
1.134
7.28%
7.27%
92
4.92
Revenue growth%
10.40
8.56
11.49
10.48
8.77
8.20
9.55
9.56
8.62
8.84
12.00
8.84
9.19
90
21.21
Gross margin%
10.74
11.55
10.02
8.88
6.53
7.34
6.21
7.91
8.05
6.35
21.15
7.34
7.98
67
23.48
Operating margin%
19.20
22.06
22.84
23.06
21.55
19.07
20.76
23.01
21.83
23.44
2.81
21.83
21.94
59
3.25
Net margin%
15.53
17.75
15.87
18.48
17.92
15.15
16.40
15.41
17.25
14.28
8.85
15.41
16.13
39
29.87
P/E ratio (avg)x
18.62
17.64
19.52
18.79
17.72
17.04
15.46
15.22
14.91
14.75
17.81
15.22
17.34
44
22.72
EV/EBITx
17.14
17.48
17.21
17.92
19.59
20.79
21.74
22.31
21.66
22.57
12.83
21.74
20.19
30
6.09
FCF yield (avg)%
9.93
7.13
9.23
9.96
8.48
10.66
10.97
8.75
11.23
12.61
10.90
10.97
9.95
68
21.33
FCF margin%
2.92
1.12
1.38
2.88
0.40
0.40
0.40
0.40
0.40
2.29
7.02
0.40
0.76
50
1.351
FCF / Net incomex
2.125
2.289
2.314
2.347
2.434
2.671
2.539
2.511
2.272
2.520
0.490
2.520
2.390
90
29.26
ROIC%
17.60
19.71
20.62
20.53
23.52
22.57
21.00
21.67
18.93
20.99
9.51
21.00
20.81
90
15.18
Return on equity%
28.21
27.58
26.61
26.44
27.90
30.77
27.82
27.49
24.99
27.43
24.74
27.49
27.53
63
21.48
Return on assets%
14.92
15.35
14.92
16.25
13.50
13.59
14.48
16.11
13.75
11.06
14.53
13.75
14.70
62
1.67
EPSR
1.35
1.34
1.39
1.61
1.52
1.75
2.02
1.91
2.19
2.24
1.77
8.04%
5.03%
—
5.40
EPS growth%
25.82
25.37
24.60
26.53
26.77
25.54
26.24
27.98
26.85
27.44
24.36
26.85
26.39
39
1.28
Bookvalue per shR
4.70
4.57
4.46
5.15
4.94
5.47
5.58
5.54
6.10
7.27
1.93
8.02%
5.98%
—
1.57
FCF per shareR
2.11
2.22
2.08
1.98
1.93
1.72
1.71
1.80
1.71
1.61
2.56
(3.54%)
(3.62%)
—
0.58
Dividend per shR
2.84
3.09
2.95
3.35
3.07
3.26
3.18
3.52
3.88
3.83
1.33
4.54%
3.09%
—
7.12
Div yield (avg)%
25.19
26.39
24.06
21.80
21.18
24.14
22.33
22.50
21.96
21.59
29.85
22.33
22.41
39
17.45
Payout ratio%
18.53
16.19
17.90
20.62
20.22
19.98
17.84
15.71
13.15
13.11
20.17
15.71
17.87
46
0.878
Shares (diluted)B
1.459
1.675
1.829
2.159
2.224
2.426
2.521
2.472
2.774
2.908
0.889
5.51%
8.37%
35
26.52
Buyback yield%
19.59
18.93
17.36
16.47
17.82
18.48
18.91
19.21
20.69
19.55
4.50
19.21
18.92
32
0.918
D/E ratiox
1.620
1.808
1.930
2.059
1.955
2.161
2.459
2.355
2.299
2.543
1.624
2.355
2.110
83
1.097
Enterprise valueR B
3.092
3.067
3.669
3.999
4.191
4.533
4.600
5.252
5.855
6.932
1.726
10.59%
9.77%
31
1.118
LT debtR B
1.254
1.235
1.358
1.261
1.369
1.497
1.468
1.637
1.501
1.624
1.801
3.48%
2.15%
67
Revenue
R 2.829B
7.27%
1.00×
Cost of revenue
R 1.916B
7.35%
1.01×
Operating expenses
R 518.3M
7.12%
0.99×
Cash and investments
16.47%