1.509
RevenueR B
5.244
5.585
6.150
6.518
7.003
7.523
8.260
9.114
9.877
10.70
1.608
8.84%
8.27%
46
22.65
Revenue growth%
7.09
6.21
4.55
6.47
4.86
3.35
5.67
6.11
6.12
3.34
26.49
5.67
5.89
24
3.43
Gross margin%
8.03
8.12
9.99
11.67
10.94
13.02
12.36
11.35
11.28
9.41
23.81
11.35
11.11
60
2.69
Operating margin%
28.17
30.23
28.31
30.97
33.29
31.76
29.98
32.67
32.90
32.94
27.40
32.67
31.36
6
28.65
Net margin%
26.15
26.46
26.07
26.60
25.36
25.54
25.50
27.95
26.37
26.35
23.18
26.35
26.25
30
23.42
P/E ratio (avg)x
9.658
10.82
11.89
13.20
12.47
13.70
13.98
14.15
13.88
15.95
37.53
13.98
13.45
21
22.98
EV/EBITx
21.17
21.47
23.24
23.04
25.01
22.26
23.08
23.93
23.20
23.43
13.18
23.20
23.14
91
28.24
FCF yield (avg)%
15.24
13.25
11.84
10.09
7.67
10.48
9.27
10.58
12.57
11.37
10.60
10.58
10.98
7
24.85
FCF margin%
8.50
9.99
9.07
10.02
9.46
8.82
6.37
4.33
1.48
0.40
26.25
4.33
8.66
30
0.672
FCF / Net incomex
1.354
1.531
1.486
1.449
1.557
1.706
1.920
2.043
2.042
2.019
0.328
2.019
1.631
11
27.83
ROIC%
24.44
26.76
26.45
24.72
25.42
26.79
23.91
25.45
23.79
22.40
22.79
23.91
25.07
72
14.13
Return on equity%
1.67
1.93
0.40
0.40
0.40
0.40
2.09
0.40
0.40
0.57
17.25
0.40
0.40
63
3.52
Return on assets%
9.23
8.83
10.54
10.09
7.19
8.27
6.12
4.61
7.30
6.08
26.98
6.12
7.79
49
2.24
EPSR
0.56
0.55
0.55
0.53
0.58
0.52
0.52
0.55
0.59
0.58
2.34
0.06%
0.96%
—
18.91
EPS growth%
14.12
12.49
11.18
12.26
12.74
13.24
12.77
10.05
10.16
8.50
7.21
10.16
12.37
66
3.10
Bookvalue per shR
1.18
1.14
1.15
1.20
1.12
1.28
1.23
1.27
1.32
1.51
2.68
6.10%
3.06%
—
1.49
FCF per shareR
1.61
1.65
1.91
2.07
2.05
2.39
2.56
2.69
3.04
3.26
1.69
9.70%
8.02%
—
1.15
Dividend per shR
2.25
2.43
2.32
2.05
1.85
1.70
1.85
1.65
1.58
1.61
2.82
(2.67%)
(3.61%)
—
15.14
Div yield (avg)%
9.99
10.07
12.56
10.21
7.26
10.22
9.33
10.00
12.71
13.78
13.62
10.22
10.14
46
29.90
Payout ratio%
6.25
7.47
6.42
4.30
1.33
0.40
0.40
3.17
5.62
8.45
5.57
3.17
4.96
26
3.301
Shares (diluted)B
3.193
3.365
3.222
2.973
2.803
3.040
2.922
2.767
2.680
2.955
3.352
1.06%
(1.51%)
94
14.13
Buyback yield%
34.36
33.19
32.31
31.64
30.37
32.56
33.60
33.93
31.61
33.10
15.93
33.10
32.83
70
0.371
D/E ratiox
0.769
0.681
0.726
0.706
0.690
0.697
0.753
0.748
0.753
0.824
0.100
0.753
0.737
79
3.823
Enterprise valueR B
8.686
8.426
9.180
8.921
9.011
10.42
10.81
11.92
13.24
15.84
4.791
11.94%
7.03%
77
5.759
LT debtR B
4.020
4.491
4.524
4.588
4.614
4.370
4.637
5.027
4.889
5.320
6.236
2.89%
2.79%
69
Revenue
R 10.70B
8.27%
1.00×
Cost of revenue
R 5.169B
8.29%
1.00×
Operating expenses
R 2.562B
8.36%
1.01×
Spread over hurdle
25.65%