1.572
RevenueR B
3.914
4.045
4.134
4.224
4.362
4.419
4.572
4.650
4.759
4.899
1.729
2.35%
2.59%
89
3.69
Revenue growth%
30.64
30.04
27.72
28.15
26.67
26.18
28.01
29.36
27.13
26.53
21.12
27.13
27.87
23
24.32
Gross margin%
6.04
7.13
6.73
3.84
3.56
3.11
1.82
0.40
1.36
2.31
15.13
1.82
3.33
40
22.03
Operating margin%
5.14
5.80
7.76
9.20
11.43
13.49
16.24
16.84
16.76
15.94
16.50
16.24
12.46
40
24.07
Net margin%
28.90
28.61
25.89
25.52
25.73
25.36
24.64
26.51
28.31
27.41
24.47
26.51
26.20
55
8.047
P/E ratio (avg)x
46.03
46.81
48.49
49.51
54.67
52.91
54.41
63.89
73.50
83.80
29.87
63.89
53.66
60
36.61
EV/EBITx
34.61
35.89
33.90
31.82
30.15
28.03
26.06
30.04
34.73
34.87
25.00
30.04
32.86
15
6.43
FCF yield (avg)%
20.54
22.25
23.00
24.24
23.00
24.73
24.47
26.12
27.40
24.83
24.12
24.83
24.36
86
20.47
FCF margin%
9.84
11.58
12.31
11.44
12.09
10.86
10.17
10.19
8.30
11.19
25.39
10.19
11.02
32
0.154
FCF / Net incomex
2.331
2.490
2.505
2.817
3.220
3.590
3.627
4.318
4.191
4.504
0.506
4.191
3.405
62
13.69
ROIC%
5.24
3.01
2.97
3.39
2.50
5.28
5.03
2.10
4.75
5.37
6.68
5.03
4.07
36
8.39
Return on equity%
8.79
9.06
6.52
4.91
5.42
6.12
8.27
6.72
7.06
9.15
21.77
7.06
6.89
71
8.84
Return on assets%
8.09
9.02
11.40
9.17
11.18
13.92
15.71
15.97
15.25
17.91
10.41
15.71
12.66
51
9.47
EPSR
39.52
42.83
42.39
44.33
51.45
54.11
54.59
54.72
59.96
61.99
10.60
3.80%
5.87%
—
9.84
EPS growth%
25.16
27.03
25.85
23.73
22.78
22.32
23.71
25.90
22.97
23.33
2.70
23.33
23.72
55
27.63
Bookvalue per shR
23.54
21.63
19.61
20.70
20.60
18.43
20.36
20.75
20.77
19.21
21.96
(1.39%)
(1.65%)
—
16.65
FCF per shareR
12.82
13.17
13.20
14.43
16.11
16.16
16.66
16.23
19.06
22.73
29.01
7.12%
6.14%
—
32.22
Dividend per shR
21.67
23.67
23.07
25.06
26.81
26.32
25.71
28.89
32.42
36.46
20.45
6.34%
5.66%
—
6.06
Div yield (avg)%
29.23
32.14
29.74
26.87
27.45
29.88
32.70
31.15
30.30
31.40
19.51
31.15
30.09
48
2.06
Payout ratio%
10.81
9.95
10.73
13.54
15.19
13.56
15.04
18.02
19.33
21.07
5.85
18.02
14.30
90
74.91
Shares (diluted)M
81.52
89.00
95.44
107.4
106.5
116.3
127.1
140.4
129.1
139.1
75.39
5.48%
5.34%
15
26.62
Buyback yield%
27.13
26.18
23.36
25.70
25.85
26.21
25.20
25.51
22.71
25.45
19.63
25.45
25.61
15
1.546
D/E ratiox
1.326
1.416
1.515
1.673
1.577
1.529
1.605
1.708
1.752
1.833
0.914
1.708
1.591
76
2.729
Enterprise valueR B
3.278
3.220
2.922
3.209
3.585
3.921
4.099
3.715
3.365
3.571
2.057
(0.08%)
1.51%
21
3.462
LT debtR B
3.923
4.112
4.145
4.576
4.197
3.715
3.669
3.882
4.139
4.572
1.483
1.73%
2.32%
11
Revenue
R 4.899B
2.59%
1.00×
Cost of revenue
R 3.371B
2.47%
0.99×
Operating expenses
R 912.4M
2.85%
1.03×
Property and equipment
21.23%
Goodwill & intangibles
15.29%
Spread over hurdle
(4.63%)