1.490
RevenueR B
2.373
2.404
2.443
2.540
2.561
2.627
2.766
2.843
2.988
3.060
1.534
3.63%
2.96%
75
3.99
Revenue growth%
19.44
17.42
14.68
12.77
12.46
11.19
10.05
12.31
11.22
8.50
4.84
11.19
12.38
42
23.04
Gross margin%
24.89
22.26
23.72
24.17
25.80
26.65
25.25
27.78
27.85
26.48
19.02
26.65
25.53
92
3.41
Operating margin%
13.20
14.27
11.93
11.60
14.32
15.72
15.98
13.48
14.89
13.23
4.80
14.89
13.88
75
15.01
Net margin%
20.04
20.63
17.63
18.52
18.44
18.44
19.88
19.05
20.16
19.74
28.72
19.74
19.39
47
20.56
P/E ratio (avg)x
49.32
51.73
59.74
64.08
62.32
67.30
79.54
95.77
115.0
138.8
8.248
95.77
65.69
87
29.76
EV/EBITx
28.50
30.25
28.62
27.02
26.06
28.78
30.51
32.09
36.12
38.03
27.99
32.09
29.52
38
23.19
FCF yield (avg)%
32.08
31.16
30.68
31.03
33.95
35.07
34.58
32.74
30.36
31.83
23.83
32.74
31.95
68
23.18
FCF margin%
27.89
30.77
29.92
28.59
27.46
25.17
24.82
26.37
28.99
28.93
24.12
26.37
28.24
30
0.901
FCF / Net incomex
2.076
2.032
2.102
2.239
2.534
2.763
2.866
3.036
2.996
2.858
1.171
2.866
2.649
42
19.57
ROIC%
22.19
24.03
26.00
24.42
25.70
24.66
24.10
21.23
21.50
21.61
12.03
21.61
24.07
51
20.77
Return on equity%
29.13
31.27
28.33
27.45
26.62
24.37
22.96
25.15
27.42
29.07
26.36
25.15
27.44
33
2.14
Return on assets%
12.76
10.85
10.34
8.75
5.78
6.83
6.12
3.93
1.60
2.46
13.46
3.93
6.48
31
0.07
EPSR
0.17
0.18
0.21
0.21
0.24
0.22
0.24
0.23
0.23
0.25
0.07
1.52%
3.25%
—
22.02
EPS growth%
20.09
17.52
15.60
14.26
15.42
16.28
14.39
14.86
14.22
16.74
10.04
14.86
15.51
59
0.14
Bookvalue per shR
0.15
0.14
0.15
0.16
0.17
0.18
0.17
0.16
0.14
0.15
0.23
(2.65%)
1.32%
—
0.27
FCF per shareR
0.26
0.25
0.26
0.23
0.21
0.23
0.23
0.22
0.20
0.18
0.24
(2.35%)
(3.39%)
—
0.11
Dividend per shR
0.12
0.14
0.15
0.15
0.17
0.16
0.16
0.18
0.19
0.21
0.22
3.85%
5.63%
—
6.41
Div yield (avg)%
21.04
22.50
21.35
19.54
21.37
22.93
19.98
22.06
25.03
23.70
22.52
22.93
21.71
45
6.32
Payout ratio%
1.53
0.40
2.93
0.40
2.12
0.69
0.40
0.94
0.49
0.40
12.59
0.49
0.59
70
2.573
Shares (diluted)B
3.296
3.640
3.892
4.255
4.999
5.009
5.963
6.916
7.205
7.723
2.466
9.09%
8.87%
33
24.54
Buyback yield%
4.79
2.74
4.26
4.60
3.13
1.99
1.84
0.40
1.58
3.33
26.08
1.84
2.94
41
1.486
D/E ratiox
0.561
0.565
0.610
0.546
0.591
0.594
0.517
0.536
0.495
0.470
0.448
0.517
0.553
89
1.361
Enterprise valueR B
2.181
2.308
2.288
2.754
2.805
3.043
3.309
3.886
4.013
4.250
1.468
8.67%
8.57%
25
0.366
LT debtR B
0.428
0.488
0.540
0.597
0.715
0.777
0.782
0.779
0.857
0.941
1.628
5.65%
8.54%
43
Revenue
R 3.060B
2.96%
1.00×
Cost of revenue
R 2.142B
2.96%
1.00×
Operating expenses
R 441.7M
3.33%
1.04×
Spread over hurdle
(0.57%)