10.65
RevenueR B
19.14
18.77
18.44
18.43
18.19
18.71
18.38
18.62
18.44
18.84
11.29
0.70%
(0.25%)
29
18.70
Revenue growth%
2.60
2.83
4.89
6.24
3.60
3.38
3.77
4.30
3.66
3.77
17.47
3.77
3.71
95
16.28
Gross margin%
5.61
4.43
1.70
1.93
0.40
0.40
1.23
3.94
4.47
5.29
6.75
3.94
2.94
52
28.65
Operating margin%
19.63
16.78
18.42
18.76
17.44
20.24
21.32
20.83
20.87
19.58
9.29
20.83
19.61
78
5.38
Net margin%
11.87
13.54
15.75
17.76
16.02
17.50
18.04
16.79
15.31
14.74
14.17
16.79
15.89
88
30.25
P/E ratio (avg)x
22.26
20.37
19.94
21.96
21.84
24.17
23.09
25.83
24.36
23.89
10.71
24.17
22.67
29
25.01
EV/EBITx
11.88
12.80
12.32
12.80
12.35
11.95
11.89
12.74
13.68
12.47
18.71
12.47
12.41
78
27.92
FCF yield (avg)%
11.14
9.26
10.34
10.34
13.30
15.86
17.06
15.61
14.98
12.79
14.68
15.61
13.04
17
27.11
FCF margin%
15.58
15.56
17.35
18.59
16.24
15.66
13.05
10.66
13.14
13.31
26.61
13.14
15.57
38
1.740
FCF / Net incomex
0.831
0.745
0.710
0.710
0.756
0.677
0.730
0.720
0.762
0.798
1.574
0.730
0.737
13
19.66
ROIC%
2.63
2.34
4.72
6.37
4.43
3.21
1.03
0.40
0.40
1.45
23.57
1.03
2.48
40
5.39
Return on equity%
0.40
1.02
1.44
1.46
2.41
1.92
0.40
0.40
0.79
0.40
15.20
0.40
0.90
64
2.63
Return on assets%
19.61
18.58
16.14
13.60
12.12
14.18
13.29
10.68
7.75
9.81
12.85
10.68
13.45
45
3.15
EPSR
0.85
0.80
0.72
0.67
0.57
0.57
0.55
0.54
0.49
0.50
3.28
(2.81%)
(5.37%)
—
6.79
EPS growth%
5.32
3.49
1.74
0.40
2.86
0.95
1.35
4.09
6.12
8.20
29.04
4.09
3.18
69
2.51
Bookvalue per shR
2.93
2.76
2.79
2.97
3.07
3.27
3.22
3.23
3.04
2.73
2.46
(2.31%)
(0.32%)
—
2.71
FCF per shareR
2.48
2.30
2.01
1.78
1.83
1.72
1.78
1.61
1.42
1.25
3.78
(7.40%)
(7.00%)
—
1.73
Dividend per shR
2.24
2.31
2.35
2.33
2.51
2.60
2.44
2.36
2.50
2.43
1.72
(0.63%)
0.21%
—
26.78
Div yield (avg)%
30.44
28.26
27.85
28.52
30.99
31.24
30.81
32.25
33.39
33.86
12.01
32.25
30.90
47
2.01
Payout ratio%
29.78
30.23
29.21
31.52
31.97
31.94
33.97
34.04
33.17
32.11
2.36
33.17
31.95
45
1.196
Shares (diluted)B
1.957
2.151
2.250
2.268
2.700
3.221
3.770
4.140
4.557
4.620
1.254
11.34%
9.41%
94
17.23
Buyback yield%
5.23
5.30
6.80
7.62
6.88
6.01
6.61
6.70
5.70
7.34
24.00
6.61
6.66
69
1.199
D/E ratiox
1.022
0.995
1.081
1.085
1.086
1.230
1.208
1.255
1.423
1.435
1.689
1.255
1.147
47
11.39
Enterprise valueR B
12.47
12.96
12.55
12.52
13.45
14.09
12.91
12.19
12.89
11.77
14.06
(2.64%)
(1.89%)
40
5.215
LT debtR B
23.24
26.76
31.29
35.80
38.49
43.34
49.94
49.37
55.24
63.67
5.049
10.59%
11.74%
91
Revenue
R 18.84B
(0.25%)
1.00×
Cost of revenue
R 13.19B
(0.25%)
1.00×
Operating expenses
R 2.646B
(0.26%)
1.00×
Goodwill & intangibles
16.26%
Spread over hurdle
(0.50%)