8.329
RevenueR M
20.02
19.79
19.81
19.63
20.11
19.88
20.18
19.85
19.53
9.024
9.138
(0.11%)
0.30%
76
21.28
Revenue growth%
25.78
23.22
24.06
26.77
24.27
25.74
24.79
26.86
27.10
21.08
23.81
25.74
25.76
6
2.88
Gross margin%
22.49
23.26
21.69
23.94
25.59
28.41
28.05
28.53
26.02
18.23
19.14
28.05
24.76
67
9.61
Operating margin%
18.93
21.45
24.19
25.04
25.70
25.23
24.71
22.33
21.77
16.81
7.14
24.71
23.26
20
27.21
Net margin%
23.97
23.09
24.58
22.23
25.07
24.50
25.33
24.35
24.10
10.20
22.72
24.50
24.43
21
24.68
P/E ratio (avg)x
7.968
8.066
7.899
7.257
7.572
7.626
7.667
8.161
8.122
31.04
23.56
7.667
7.845
58
33.50
EV/EBITx
19.70
18.30
16.64
15.97
17.21
17.41
19.33
20.85
22.77
12.31
29.68
19.33
18.81
83
29.63
FCF yield (avg)%
4.46
7.28
5.73
4.38
4.21
2.71
2.65
4.15
3.91
29.87
11.11
3.91
4.30
31
20.66
FCF margin%
5.33
2.82
1.04
0.40
2.75
1.70
0.40
3.28
4.90
24.22
5.40
2.75
2.79
41
0.626
FCF / Net incomex
1.400
1.398
1.362
1.429
1.551
1.782
1.751
1.703
1.771
0.221
0.905
1.751
1.490
28
15.43
ROIC%
26.99
29.32
27.91
26.59
25.97
25.85
23.40
26.16
24.10
17.27
8.16
25.85
26.06
48
4.45
Return on equity%
4.96
6.41
5.87
4.23
6.54
5.18
3.25
2.82
3.92
22.01
27.02
3.92
5.07
58
14.64
Return on assets%
10.47
9.89
9.30
6.57
8.63
9.40
11.64
13.12
12.49
24.54
23.75
11.64
9.65
22
—
EPSR
—
—
—
—
—
—
—
—
—
—
—
(7.07%)
(5.03%)
—
17.71
EPS growth%
13.26
11.33
14.11
12.42
13.91
15.38
17.38
16.60
14.81
5.15
16.58
15.38
14.46
70
—
Bookvalue per shR
—
—
—
—
—
—
—
—
—
—
—
5.47%
6.38%
—
—
FCF per shareR
—
—
—
—
—
—
—
—
—
—
—
2.18%
4.10%
—
—
Dividend per shR
—
—
—
—
0.01
0.01
0.01
0.01
0.01
—
—
5.24%
5.76%
—
7.39
Div yield (avg)%
16.69
18.78
17.27
14.46
13.47
15.44
15.60
17.41
17.66
29.43
6.02
15.60
16.98
48
10.17
Payout ratio%
31.21
33.39
31.21
30.75
32.54
33.94
31.98
30.50
29.16
27.25
24.62
31.98
31.21
91
1.212
Shares (diluted)B
2.446
2.389
2.816
2.988
3.122
3.434
4.082
4.285
4.182
1.226
1.277
6.96%
8.86%
65
19.21
Buyback yield%
0.40
0.78
2.74
4.04
2.90
1.64
2.76
0.40
0.40
21.44
18.06
1.64
1.21
13
0.477
D/E ratiox
0.168
0.177
0.174
0.158
0.164
0.153
0.154
0.165
0.166
1.212
1.492
0.164
0.164
50
15.10
Enterprise valueR M
13.69
15.60
16.98
19.78
18.70
19.64
22.16
22.27
24.16
1.641
12.65
4.09%
5.72%
40
10.86
LT debtR M
8.322
8.071
8.080
8.541
9.930
9.824
10.18
9.810
10.76
7.689
14.80
4.73%
4.10%
34
Revenue
R 19.53M
0.30%
1.00×
Cost of revenue
R 10.60M
0.22%
0.99×
Operating expenses
R 3.461M
0.69%
1.04×
Cash and investments
21.61%
Spread over hurdle
17.86%