1.818
RevenueR B
1.534
1.625
1.721
1.860
2.015
2.137
2.300
2.484
2.675
2.033
1.921
7.54%
7.46%
84
25.50
Revenue growth%
6.11
7.23
9.74
9.87
9.45
11.78
12.53
13.65
15.50
12.79
13.01
12.53
9.81
16
18.62
Gross margin%
7.28
10.15
10.95
8.38
8.28
6.79
5.88
6.16
4.35
12.80
15.69
6.16
7.03
46
5.42
Operating margin%
14.81
14.89
12.45
11.00
12.62
14.61
11.82
13.64
16.39
28.66
24.00
13.64
13.26
10
2.13
Net margin%
18.91
20.07
17.76
17.19
19.52
17.47
19.58
21.70
22.62
20.00
6.23
19.58
19.21
17
21.67
P/E ratio (avg)x
37.99
42.40
39.77
37.53
41.07
47.02
48.10
45.65
45.71
21.79
9.301
45.71
41.73
34
29.86
EV/EBITx
40.03
44.98
51.05
54.31
57.72
59.07
62.38
64.47
61.71
16.71
12.89
61.71
56.02
70
16.42
FCF yield (avg)%
4.90
2.31
4.02
2.43
1.48
0.40
2.45
3.81
1.54
4.04
5.77
1.54
2.44
8
16.01
FCF margin%
24.82
21.97
20.94
19.29
19.60
20.81
20.64
23.32
24.98
10.14
17.65
20.81
21.45
57
0.165
FCF / Net incomex
1.731
1.713
1.923
2.225
2.472
2.443
2.502
2.871
3.162
1.215
1.150
2.502
2.334
47
5.99
ROIC%
33.58
35.22
36.24
35.80
36.44
39.26
39.03
41.38
42.51
26.21
14.20
39.26
36.34
67
17.99
Return on equity%
15.14
17.19
15.11
14.74
16.05
13.37
13.56
14.93
14.42
20.76
6.38
14.42
15.02
93
4.12
Return on assets%
15.63
16.61
15.49
14.48
13.61
13.32
11.78
13.18
10.43
22.74
16.28
13.18
14.05
90
0.47
EPSR
4.10
4.44
5.23
5.24
6.06
5.99
6.51
6.96
7.60
0.49
0.56
7.70%
8.49%
—
18.20
EPS growth%
26.33
29.19
29.25
29.24
26.67
27.14
26.47
26.96
27.25
12.03
11.97
26.96
27.19
62
0.90
Bookvalue per shR
3.39
3.70
3.83
3.88
3.71
3.59
4.27
4.67
4.59
1.39
1.63
3.41%
5.07%
—
2.15
FCF per shareR
1.69
1.50
1.54
1.61
1.70
1.60
1.36
1.29
1.31
1.10
2.03
(3.96%)
(2.72%)
—
1.52
Dividend per shR
2.03
1.75
1.73
1.83
1.66
1.46
1.43
1.26
1.10
1.99
2.20
(9.70%)
(5.65%)
—
23.30
Div yield (avg)%
15.73
15.54
17.25
14.90
14.17
11.53
8.56
7.05
7.18
11.53
8.52
8.56
14.53
44
3.52
Payout ratio%
16.44
13.77
11.20
11.16
12.50
9.65
9.12
8.64
10.46
20.25
14.16
9.65
11.18
38
760.2
Shares (diluted)M
637.8
604.7
630.2
572.7
596.0
544.8
485.0
438.8
414.5
753.0
744.0
(6.26%)
(3.61%)
9
29.82
Buyback yield%
8.36
10.73
10.07
10.92
11.35
11.66
14.34
16.76
14.18
25.71
27.11
14.18
11.14
69
0.576
D/E ratiox
2.413
2.399
2.726
2.569
2.892
2.859
3.180
3.226
3.750
0.879
1.547
3.180
2.792
86
1.037
Enterprise valueR B
1.325
1.197
1.188
1.100
1.020
1.065
0.990
0.869
0.868
1.230
0.728
(4.63%)
(5.03%)
5
1.861
LT debtR B
1.342
1.305
1.350
1.397
1.228
1.057
1.049
0.896
0.929
1.399
2.362
(7.85%)
(4.89%)
31
Revenue
R 2.675B
7.46%
1.00×
Cost of revenue
R 1.724B
7.36%
0.99×
Operating expenses
R 608.9M
7.55%
1.01×
Goodwill & intangibles
17.14%
Cash and investments
15.87%