63.00
RevenueR M
70.72
72.60
76.15
77.94
79.63
82.74
86.62
91.13
94.04
95.90
67.59
3.79%
3.45%
22
25.94
Revenue growth%
11.60
11.47
13.50
15.52
16.28
18.64
18.10
17.63
15.71
17.01
18.58
17.63
16.00
58
7.20
Gross margin%
15.58
17.79
16.67
18.13
16.65
16.63
14.20
13.55
15.84
17.37
24.91
15.84
16.64
75
25.22
Operating margin%
0.40
0.82
2.37
5.08
2.85
2.45
0.54
1.13
3.48
3.04
20.29
2.45
2.41
59
15.61
Net margin%
29.29
26.38
28.25
25.87
25.67
27.62
27.69
29.97
28.88
27.13
13.71
27.69
27.65
25
31.96
P/E ratio (avg)x
9.046
9.633
11.25
12.15
12.73
13.13
12.92
15.33
15.78
18.18
32.48
15.33
12.82
7
11.61
EV/EBITx
17.67
17.93
18.14
19.30
17.56
17.02
15.48
17.57
17.22
16.31
28.56
17.02
17.56
75
13.15
FCF yield (avg)%
27.08
27.16
27.91
28.43
25.79
28.25
27.67
26.25
27.71
25.82
25.41
27.67
27.41
7
23.47
FCF margin%
8.59
7.96
10.33
12.07
13.16
10.53
10.68
8.86
11.56
8.57
8.84
10.53
10.43
67
0.574
FCF / Net incomex
1.217
1.181
1.328
1.537
1.648
1.762
1.977
2.331
2.396
2.697
1.720
2.331
1.705
11
26.04
ROIC%
9.83
9.44
9.93
11.29
11.51
8.98
7.31
7.39
5.69
7.03
20.46
7.31
9.21
5
15.78
Return on equity%
19.46
16.47
16.39
18.88
16.67
17.13
19.64
22.33
24.80
25.71
26.18
22.33
19.17
18
25.12
Return on assets%
26.25
28.04
30.22
28.51
29.02
31.68
32.20
31.55
31.93
29.09
23.31
31.68
29.65
59
0.10
EPSR
0.07
0.06
0.06
0.07
0.06
0.05
0.06
0.06
0.06
0.06
0.11
(1.15%)
(3.36%)
—
24.78
EPS growth%
20.25
18.00
15.13
13.35
12.11
13.22
14.11
15.49
17.15
19.82
23.85
15.49
15.31
87
0.10
Bookvalue per shR
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.05
(6.22%)
(6.44%)
—
0.13
FCF per shareR
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.11
0.07%
(0.06%)
—
0.08
Dividend per shR
0.16
0.17
0.18
0.20
0.20
0.21
0.24
0.26
0.27
0.31
0.12
8.90%
7.05%
—
19.98
Div yield (avg)%
7.19
10.12
7.39
6.42
7.90
10.90
12.63
12.38
11.49
13.04
11.07
12.38
10.51
95
26.44
Payout ratio%
6.54
7.03
7.36
5.64
7.78
9.71
11.86
10.29
12.55
12.75
15.95
11.86
8.75
81
328.9
Shares (diluted)M
501.6
562.4
579.8
628.5
583.5
555.1
521.9
600.2
575.6
577.0
332.4
(0.22%)
1.15%
13
29.09
Buyback yield%
20.23
19.22
18.26
20.48
23.29
20.82
21.95
22.81
21.61
18.63
29.30
21.61
20.65
53
0.904
D/E ratiox
1.376
1.307
1.447
1.549
1.436
1.522
1.474
1.475
1.484
1.308
0.348
1.475
1.460
68
17.84
Enterprise valueR M
70.04
70.24
64.43
67.53
68.22
68.23
74.35
77.16
82.76
83.90
77.56
4.22%
2.41%
8
74.91
LT debtR M
64.32
66.28
58.46
61.80
55.65
50.36
52.54
53.23
56.40
55.98
14.64
0.12%
(0.63%)
6
Revenue
R 95.90M
3.45%
1.00×
Cost of revenue
R 55.47M
3.56%
1.01×
Operating expenses
R 10.94M
3.68%
1.02×
Goodwill & intangibles
19.41%
Property and equipment
16.04%
Spread over hurdle
(3.44%)