16.56
RevenueR B
11.72
12.10
12.75
13.22
14.04
14.87
15.50
16.24
16.98
18.09
17.82
5.21%
4.97%
24
3.89
Revenue growth%
5.75
3.27
3.60
3.45
1.45
0.98
0.40
1.52
0.53
1.89
19.44
0.98
1.70
13
5.27
Gross margin%
12.21
14.56
16.41
14.77
17.56
15.34
17.76
20.26
18.57
20.80
29.42
18.57
16.98
23
14.66
Operating margin%
5.72
7.01
5.16
7.26
5.01
7.93
5.59
5.50
5.35
3.18
24.42
5.50
5.54
7
15.14
Net margin%
29.27
26.53
25.52
26.49
28.73
30.28
31.30
30.34
31.79
28.84
14.93
30.34
29.05
25
14.70
P/E ratio (avg)x
6.377
6.434
6.508
7.060
6.897
7.431
7.059
6.622
6.195
6.191
7.944
6.622
6.565
54
23.80
EV/EBITx
42.84
38.75
36.34
33.47
37.57
34.97
35.96
34.63
34.19
34.62
37.65
34.63
35.46
51
8.37
FCF yield (avg)%
21.53
20.96
22.14
20.51
17.94
17.71
15.82
16.10
13.95
14.64
8.41
15.82
17.82
11
15.23
FCF margin%
15.13
17.61
16.30
14.52
13.86
12.75
15.72
13.79
10.94
11.64
12.70
12.75
14.19
58
1.255
FCF / Net incomex
1.539
1.765
1.845
1.878
1.967
2.201
2.382
2.527
2.784
2.718
0.602
2.527
2.084
23
26.19
ROIC%
25.22
23.14
25.27
27.03
24.61
23.24
26.03
27.57
27.28
29.84
18.43
27.28
25.65
19
13.06
Return on equity%
28.49
31.14
31.47
31.22
31.90
29.01
29.98
29.32
27.04
24.20
2.74
29.01
29.65
78
5.09
Return on assets%
17.75
15.71
15.24
12.56
10.37
10.72
12.20
11.98
12.34
14.91
20.82
12.20
12.45
93
16.97
EPSR
19.90
23.14
23.29
26.28
29.97
32.66
31.37
37.25
40.23
40.05
18.47
5.97%
8.03%
—
23.94
EPS growth%
18.79
17.03
16.60
15.62
14.18
11.57
12.19
13.47
11.36
9.99
27.21
11.57
13.83
62
10.03
Bookvalue per shR
19.02
20.00
18.95
18.54
19.05
19.06
18.83
20.54
22.50
20.25
11.34
1.23%
0.83%
—
14.67
FCF per shareR
25.33
29.75
35.82
41.74
49.66
54.81
54.31
62.96
74.78
76.77
13.02
9.10%
11.47%
—
23.33
Dividend per shR
14.04
16.18
18.88
18.25
20.48
19.66
19.28
22.19
23.98
27.84
11.00
6.33%
8.40%
—
29.76
Div yield (avg)%
14.00
14.85
15.63
13.05
13.29
12.66
13.99
13.37
16.17
14.53
9.18
13.99
14.00
34
18.06
Payout ratio%
24.24
22.91
24.73
27.67
28.61
29.75
30.14
28.82
27.18
25.27
5.55
28.82
27.43
79
232.2
Shares (diluted)M
165.0
166.2
148.8
127.7
111.9
111.3
100.3
99.72
104.3
102.1
240.4
(1.82%)
(5.49%)
90
16.34
Buyback yield%
7.23
9.42
8.29
8.50
9.56
9.69
11.21
12.61
11.96
13.05
6.68
11.96
9.63
28
1.264
D/E ratiox
0.903
1.017
0.941
0.950
0.981
1.055
0.962
1.034
1.167
1.070
1.690
1.055
0.999
10
8.712
Enterprise valueR B
5.513
5.174
5.205
5.747
6.633
7.230
7.804
7.333
7.515
7.553
4.829
2.63%
3.83%
32
12.21
LT debtR B
23.97
23.70
26.74
26.04
25.81
25.13
26.97
30.85
33.54
38.69
9.589
8.44%
5.75%
10
Revenue
R 18.09B
4.97%
1.00×
Cost of revenue
R 12.67B
4.97%
1.00×
Operating expenses
R 3.468B
5.59%
1.06×
Property and equipment
16.47%
Spread over hurdle
(0.05%)