1.106
RevenueR B
1.803
1.788
1.796
1.851
1.884
1.871
1.916
1.966
1.974
1.972
1.222
0.92%
0.74%
72
2.29
Revenue growth%
15.69
13.30
13.17
14.05
12.98
10.00
11.46
10.97
12.42
12.43
3.86
11.46
12.70
55
5.44
Gross margin%
22.81
23.32
20.57
17.72
15.37
13.58
16.26
13.81
15.50
13.17
25.81
13.81
15.88
62
11.68
Operating margin%
11.65
12.03
14.03
15.58
14.28
13.82
15.51
14.73
12.11
12.31
3.42
13.82
13.92
79
13.56
Net margin%
18.11
18.23
19.94
20.01
17.95
19.85
18.78
19.74
18.60
16.89
12.77
18.78
18.69
26
18.93
P/E ratio (avg)x
50.12
53.90
63.55
66.08
64.74
62.80
68.46
79.20
87.89
91.91
21.15
79.20
65.41
63
11.00
EV/EBITx
40.27
42.23
47.48
48.59
51.25
48.18
47.79
46.68
49.74
50.12
6.784
48.18
47.99
47
6.89
FCF yield (avg)%
12.71
13.54
11.78
11.47
12.01
13.67
16.55
16.59
16.96
17.11
18.91
16.59
13.61
40
6.55
FCF margin%
9.55
9.33
8.61
8.47
9.63
8.36
10.93
8.47
10.95
13.24
15.30
10.93
9.44
91
1.280
FCF / Net incomex
1.347
1.397
1.461
1.545
1.452
1.514
1.438
1.454
1.614
1.671
0.395
1.514
1.457
24
4.52
ROIC%
24.67
24.88
23.44
23.69
22.49
23.47
24.73
23.42
24.94
26.65
2.13
24.73
24.18
61
7.12
Return on equity%
19.72
18.82
17.23
16.40
19.39
16.92
18.95
20.54
18.78
15.91
17.37
18.78
18.80
37
15.10
Return on assets%
21.73
20.73
18.20
16.64
13.71
14.19
11.59
13.28
13.45
11.80
12.76
13.28
13.95
8
0.44
EPSR
0.64
0.62
0.65
0.68
0.70
0.63
0.58
0.55
0.53
0.55
0.47
(4.80%)
(1.93%)
—
26.71
EPS growth%
0.53
0.40
0.40
0.69
1.80
0.40
0.40
1.13
1.67
1.03
8.63
1.03
0.61
33
0.98
Bookvalue per shR
0.36
0.33
0.30
0.28
0.25
0.24
0.23
0.22
0.19
0.19
0.77
(5.07%)
(7.24%)
—
0.51
FCF per shareR
1.40
1.44
1.58
1.49
1.36
1.50
1.59
1.47
1.33
1.34
0.98
(0.27%)
0.72%
—
0.64
Dividend per shR
0.24
0.21
0.22
0.19
0.20
0.20
0.20
0.21
0.22
0.23
0.43
2.55%
(1.22%)
—
15.30
Div yield (avg)%
30.62
28.50
26.67
27.44
27.54
28.36
31.13
32.54
33.08
34.62
16.94
32.54
29.56
17
11.29
Payout ratio%
5.74
4.27
2.20
3.37
4.63
4.07
6.93
9.23
11.75
9.03
2.23
9.03
5.18
34
1.138
Shares (diluted)B
1.099
1.187
1.302
1.203
1.259
1.166
1.121
1.149
1.062
1.005
1.152
(4.41%)
(1.02%)
49
17.57
Buyback yield%
6.71
8.08
8.10
7.11
7.89
5.80
8.21
8.08
5.65
3.39
25.77
5.80
7.50
83
1.163
D/E ratiox
1.196
1.291
1.249
1.406
1.511
1.699
1.977
2.253
2.285
2.393
1.044
2.253
1.605
18
1.886
Enterprise valueR B
0.474
0.493
0.522
0.559
0.581
0.533
0.533
0.463
0.484
0.509
1.396
(2.62%)
(0.53%)
61
0.297
LT debtR B
1.549
1.518
1.433
1.556
1.571
1.521
1.457
1.582
1.759
1.759
1.872
2.29%
1.47%
44
Revenue
R 1.972B
0.74%
1.00×
Cost of revenue
R 1.380B
0.74%
1.00×
Operating expenses
R 401.5M
0.68%
0.99×
Goodwill & intangibles
14.95%
Spread over hurdle
(8.52%)