0.317
RevenueR B
1.636
1.714
1.790
1.864
1.966
2.048
2.213
2.366
2.470
2.616
0.328
5.88%
5.25%
68
5.93
Revenue growth%
23.89
25.25
25.86
24.24
23.88
21.02
18.22
17.48
15.79
14.03
27.85
17.48
22.45
82
3.79
Gross margin%
33.33
32.31
31.75
29.10
27.84
27.14
28.20
29.32
27.71
29.69
10.25
28.20
29.21
60
15.09
Operating margin%
19.25
18.57
15.60
15.52
18.39
19.63
22.37
23.99
24.07
21.69
20.82
22.37
19.44
13
6.58
Net margin%
12.62
12.59
9.71
12.43
13.94
14.50
13.51
15.95
15.02
16.92
11.98
15.02
13.73
87
21.89
P/E ratio (avg)x
46.72
45.26
47.87
46.22
46.57
49.93
47.60
45.32
44.39
48.89
33.55
47.60
46.65
94
16.94
EV/EBITx
15.70
15.14
13.05
12.24
13.25
12.41
13.36
12.54
10.89
10.94
35.27
12.41
12.80
29
10.91
FCF yield (avg)%
21.48
22.47
22.87
24.88
22.72
25.66
26.24
24.38
27.02
29.85
4.10
26.24
24.63
17
21.86
FCF margin%
0.40
1.82
3.65
1.36
0.40
3.11
0.41
0.40
0.78
0.40
18.30
0.41
0.59
71
0.414
FCF / Net incomex
1.403
1.568
1.771
1.656
1.615
1.609
1.603
1.732
1.624
1.818
0.338
1.624
1.619
7
18.45
ROIC%
15.21
16.27
18.62
19.92
19.70
19.95
18.83
21.36
19.75
18.41
8.98
19.75
19.27
58
11.58
Return on equity%
22.66
20.69
17.81
16.37
19.14
19.86
20.05
18.60
17.71
15.08
9.60
18.60
18.87
13
13.29
Return on assets%
8.72
10.09
11.02
9.03
10.58
13.21
13.73
15.19
16.90
17.40
23.01
15.19
12.12
92
1.36
EPSR
3.20
3.38
3.09
2.79
3.01
3.06
3.31
3.24
3.43
3.12
1.39
0.74%
0.09%
—
13.84
EPS growth%
13.03
12.78
12.81
10.53
10.96
10.65
7.91
6.17
6.36
5.21
28.41
6.36
10.59
20
0.85
Bookvalue per shR
2.30
2.23
2.52
2.67
2.99
3.08
3.27
3.20
3.10
3.16
1.64
1.11%
3.78%
—
2.17
FCF per shareR
2.05
2.08
1.95
1.81
1.99
2.18
2.40
2.48
2.30
2.17
4.44
1.80%
1.97%
—
0.73
Dividend per shR
6.89
7.41
8.03
8.97
10.15
11.21
12.20
12.42
13.62
15.24
2.09
8.48%
9.41%
—
6.40
Div yield (avg)%
5.44
6.97
6.58
8.36
6.64
6.92
4.84
3.21
3.42
4.22
4.32
4.22
6.01
39
18.90
Payout ratio%
14.55
11.85
9.93
10.43
8.40
6.74
5.21
2.85
0.97
0.40
22.69
2.85
7.57
14
0.321
Shares (diluted)B
0.522
0.633
0.656
0.675
0.731
0.756
0.750
0.846
0.969
1.133
0.330
9.17%
8.06%
66
27.54
Buyback yield%
26.12
28.20
30.52
32.18
31.38
32.19
31.78
32.37
32.84
35.72
19.64
32.37
31.98
59
1.218
D/E ratiox
0.984
0.960
0.983
0.970
1.122
1.119
1.154
1.120
1.184
1.371
1.093
1.154
1.119
31
1.722
Enterprise valueR B
1.517
1.665
1.472
1.361
1.352
1.367
1.345
1.483
1.540
1.513
1.385
2.29%
(0.80%)
30
0.951
LT debtR B
1.420
1.604
1.795
2.029
2.224
2.047
2.209
2.385
2.265
2.579
1.810
3.01%
5.45%
72
Revenue
R 2.616B
5.25%
1.00×
Cost of revenue
R 1.556B
5.38%
1.01×
Operating expenses
R 311.7M
4.76%
0.95×
Cash and investments
17.24%