4.674
RevenueR B
3.597
3.818
4.036
4.183
4.499
4.818
5.191
5.587
5.984
6.385
5.233
7.25%
6.34%
92
11.97
Revenue growth%
23.66
22.60
24.50
22.08
23.41
24.80
27.80
28.02
28.61
26.79
20.23
27.80
24.65
77
27.93
Gross margin%
17.69
15.65
13.97
11.71
9.70
11.61
13.24
10.64
8.66
11.46
4.49
11.46
11.66
70
24.01
Operating margin%
2.83
5.01
5.92
4.24
7.08
8.82
7.16
6.35
4.47
3.37
5.35
6.35
5.47
13
6.03
Net margin%
11.05
13.33
12.29
14.93
15.34
17.48
18.95
16.52
15.09
16.47
4.85
16.52
15.22
66
20.93
P/E ratio (avg)x
10.65
11.02
10.99
11.38
9.747
8.697
7.488
6.995
6.024
5.652
15.32
6.995
9.222
67
11.69
EV/EBITx
30.02
26.69
27.61
26.12
24.52
22.31
20.30
19.50
19.71
20.77
29.43
20.30
23.42
42
12.07
FCF yield (avg)%
8.99
9.45
7.02
6.06
3.46
3.84
2.82
5.65
8.27
6.83
20.40
5.65
6.44
15
11.56
FCF margin%
19.50
16.73
18.52
18.62
19.64
20.86
23.65
22.03
24.34
22.46
24.33
22.46
20.25
24
1.459
FCF / Net incomex
3.290
3.712
4.358
4.454
5.176
5.356
6.163
6.641
7.287
7.324
0.607
6.641
5.266
91
11.07
ROIC%
24.62
25.49
24.75
24.25
23.58
21.56
22.11
22.76
25.66
27.55
4.04
22.76
24.44
77
16.87
Return on equity%
20.04
21.80
19.32
17.63
14.78
12.22
9.59
11.99
14.05
15.82
9.25
12.22
15.30
70
19.91
Return on assets%
22.70
20.06
19.45
21.31
18.78
19.79
21.21
22.74
22.38
23.79
10.39
22.38
21.26
85
5.27
EPSR
4.75
4.75
4.87
5.61
5.98
5.81
5.71
5.79
6.20
6.13
5.64
0.47%
1.73%
—
3.34
EPS growth%
21.13
20.78
22.87
22.67
25.09
25.81
24.72
22.34
24.04
24.43
15.40
24.43
23.46
42
3.85
Bookvalue per shR
8.90
9.11
8.94
8.67
10.37
11.60
13.64
14.98
16.99
17.91
1.73
11.56%
7.24%
—
5.02
FCF per shareR
9.50
10.77
12.53
14.31
14.92
15.88
15.57
15.31
15.25
16.59
2.06
2.14%
7.08%
—
4.99
Dividend per shR
3.99
3.70
3.44
3.66
3.43
3.16
3.31
3.00
3.22
3.36
3.48
(0.39%)
(0.68%)
—
22.63
Div yield (avg)%
25.75
22.79
20.98
20.82
20.80
22.34
22.40
19.68
20.11
17.31
15.74
20.11
20.90
48
2.80
Payout ratio%
9.55
12.18
13.75
14.17
11.73
11.32
12.94
10.65
11.74
10.40
3.99
11.32
11.74
95
394.4
Shares (diluted)M
267.7
265.0
266.7
261.2
265.3
226.3
193.0
200.2
200.0
191.1
394.8
(6.35%)
(3.43%)
78
26.30
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.38
0.41
0.40
29.66
0.40
0.40
52
1.675
D/E ratiox
1.090
1.198
1.306
1.255
1.236
1.261
1.362
1.469
1.536
1.741
0.400
1.469
1.284
24
5.562
Enterprise valueR B
4.341
4.359
4.452
5.104
5.255
4.911
4.711
5.032
5.793
5.426
2.414
0.64%
1.71%
71
0.426
LT debtR B
3.814
4.083
3.829
3.631
3.430
3.162
3.093
3.287
3.002
3.151
0.642
(1.68%)
(1.66%)
17
Revenue
R 6.385B
6.34%
1.00×
Cost of revenue
R 3.998B
6.48%
1.01×
Operating expenses
R 957.8M
5.31%
0.91×
Property and equipment
16.67%
Goodwill & intangibles
15.92%