5.934
RevenueR B
9.239
9.370
9.507
9.453
9.742
9.850
9.796
9.951
10.31
10.23
6.618
0.99%
1.32%
85
15.59
Revenue growth%
25.66
25.05
25.00
27.46
24.59
22.90
22.52
22.33
19.65
18.72
28.70
22.33
23.75
55
27.02
Gross margin%
28.19
27.78
28.12
28.14
26.92
25.21
22.46
24.88
25.49
26.06
3.39
25.21
26.49
6
20.64
Operating margin%
4.52
5.06
7.60
6.38
7.36
5.50
3.80
3.38
3.65
4.75
13.30
3.80
4.90
45
27.14
Net margin%
10.63
8.39
9.10
8.93
10.29
12.25
15.02
14.81
13.54
13.62
14.49
13.62
11.44
84
30.06
P/E ratio (avg)x
6.180
6.508
6.061
5.252
4.581
3.998
4.253
4.565
3.951
3.419
35.68
3.998
4.573
31
12.42
EV/EBITx
9.859
9.550
10.61
11.14
12.36
12.87
12.49
12.27
11.55
11.54
18.53
12.27
11.55
78
25.84
FCF yield (avg)%
16.32
15.43
12.49
15.28
17.51
17.91
20.06
20.06
17.49
20.11
28.30
20.06
17.50
47
26.76
FCF margin%
0.40
0.40
1.64
2.67
0.86
0.40
0.40
2.61
4.21
6.21
24.04
2.61
1.25
37
1.434
FCF / Net incomex
1.420
1.468
1.437
1.471
1.482
1.786
1.753
1.899
2.291
2.726
0.113
1.899
1.617
48
18.61
ROIC%
19.10
16.43
18.83
16.77
16.40
14.13
13.25
10.71
12.29
9.99
4.97
12.29
15.26
66
12.19
Return on equity%
6.77
6.71
7.82
5.29
5.98
5.56
4.29
2.92
1.08
4.05
5.20
4.05
5.43
50
20.60
Return on assets%
1.88
0.40
0.40
0.40
2.22
2.38
0.40
0.40
2.45
1.82
19.43
1.82
1.11
80
1.52
EPSR
2.09
2.18
1.97
1.67
1.46
1.43
1.27
1.23
1.23
1.09
1.63
(5.74%)
(7.51%)
—
18.28
EPS growth%
20.24
18.55
16.09
18.02
16.53
17.42
18.94
21.11
20.90
21.87
5.52
20.90
18.75
76
3.19
Bookvalue per shR
1.41
1.36
1.49
1.58
1.66
1.58
1.81
1.79
1.92
1.83
3.56
1.96%
2.06%
—
2.09
FCF per shareR
2.71
3.01
2.85
2.72
3.04
3.38
3.10
3.38
3.61
3.26
2.78
1.39%
1.81%
—
4.52
Dividend per shR
4.01
3.92
3.48
3.51
3.24
2.91
3.21
2.85
3.17
2.86
1.78
(2.49%)
(2.81%)
—
27.93
Div yield (avg)%
13.91
14.68
12.92
13.79
14.09
12.37
11.26
11.00
8.27
7.29
14.38
11.00
12.64
63
9.02
Payout ratio%
8.41
10.19
8.06
9.80
10.06
10.06
10.31
9.11
6.42
5.67
11.21
9.11
9.46
21
1.259
Shares (diluted)B
1.312
1.281
1.273
1.286
1.212
1.218
1.208
1.267
1.165
1.061
1.278
(2.63%)
(1.77%)
26
3.53
Buyback yield%
24.88
23.51
22.65
23.33
21.22
19.79
20.20
21.56
21.95
19.04
11.09
20.20
21.75
9
0.304
D/E ratiox
1.650
1.683
1.962
1.844
1.948
1.830
2.089
2.101
2.034
2.046
1.205
2.046
1.955
82
3.442
Enterprise valueR B
1.392
1.491
1.574
1.543
1.517
1.624
1.800
1.666
1.531
1.376
0.715
(1.92%)
0.39%
40
1.219
LT debtR B
9.267
10.47
10.02
10.19
11.67
11.34
12.89
14.27
14.57
16.92
0.726
7.72%
7.30%
62
Revenue
R 10.23B
1.32%
1.00×
Cost of revenue
R 4.981B
1.14%
0.98×
Operating expenses
R 2.491B
1.45%
1.01×
Goodwill & intangibles
15.71%
Return on capital
121.17%
Spread over hurdle
109.11%