1.693
RevenueR B
4.956
5.340
5.753
6.170
6.769
7.376
7.830
8.505
9.351
9.959
1.838
8.03%
8.23%
11
9.75
Revenue growth%
4.61
2.50
0.40
2.38
3.80
4.25
3.01
1.12
0.40
0.94
17.19
1.12
2.44
76
10.20
Gross margin%
17.09
18.34
17.93
17.56
16.85
18.72
21.50
24.39
26.25
24.81
29.85
24.39
18.53
29
20.62
Operating margin%
11.64
12.59
14.50
14.95
17.94
20.67
23.02
22.38
21.44
22.10
3.37
22.10
19.30
19
22.88
Net margin%
32.05
31.96
30.63
30.75
33.15
32.69
32.42
30.90
28.99
30.44
4.40
30.90
31.43
63
30.40
P/E ratio (avg)x
24.23
23.87
24.98
23.02
24.14
22.66
21.21
21.84
20.37
21.30
24.81
21.30
22.84
25
8.839
EV/EBITx
11.12
11.04
12.02
13.65
16.21
16.48
16.10
15.94
15.57
17.01
7.338
16.10
15.76
30
9.25
FCF yield (avg)%
28.66
30.94
28.67
30.24
33.21
34.56
36.55
35.94
38.74
38.44
23.56
36.55
33.88
14
11.99
FCF margin%
22.58
22.41
23.22
23.60
26.26
24.03
22.33
20.33
21.07
20.47
7.00
21.07
22.49
34
0.798
FCF / Net incomex
0.161
0.168
0.166
0.181
0.170
0.186
0.186
0.190
0.172
0.170
0.311
0.186
0.171
76
24.37
ROIC%
18.87
19.50
20.95
18.98
19.82
17.81
20.47
18.48
18.57
20.03
11.54
18.57
19.24
76
8.63
Return on equity%
23.15
21.59
20.37
17.57
17.58
18.50
18.85
21.49
23.78
23.43
11.09
21.49
20.93
54
3.31
Return on assets%
5.46
4.31
5.10
7.19
4.24
6.11
3.31
1.34
1.83
2.82
11.80
2.82
4.28
30
11.41
EPSR
10.68
11.44
11.87
11.40
12.63
14.31
13.01
11.76
13.25
15.00
12.16
3.50%
2.37%
—
23.57
EPS growth%
20.60
20.35
20.84
19.49
18.33
20.48
17.87
17.95
18.92
16.52
17.59
17.95
19.21
44
12.24
Bookvalue per shR
23.20
26.05
24.95
25.12
23.80
21.57
23.69
22.74
24.78
23.64
2.95
(0.13%)
1.48%
—
12.91
FCF per shareR
4.50
4.80
4.41
4.64
4.92
4.95
5.65
5.43
5.40
5.07
15.28
0.62%
1.59%
—
2.65
Dividend per shR
6.72
7.17
6.21
5.98
5.88
6.10
6.04
6.47
6.84
6.16
8.05
0.95%
(1.58%)
—
12.58
Div yield (avg)%
10.65
9.04
6.35
4.44
4.40
2.03
1.13
2.66
1.34
0.40
17.22
1.34
3.53
86
24.45
Payout ratio%
22.93
22.50
22.90
24.43
25.88
26.78
27.15
24.54
22.61
20.29
28.50
24.54
23.68
55
263.9
Shares (diluted)M
384.3
446.1
461.6
461.9
475.3
528.6
609.1
630.8
725.4
760.8
255.7
9.87%
7.56%
7
7.89
Buyback yield%
15.81
13.85
12.36
14.96
12.25
10.83
10.91
11.91
11.62
13.82
8.19
11.62
12.31
65
1.088
D/E ratiox
0.924
0.989
1.080
1.124
1.297
1.395
1.336
1.325
1.360
1.301
0.849
1.336
1.299
67
1.759
Enterprise valueR B
2.538
2.753
2.541
2.666
2.623
2.954
3.185
3.028
2.903
3.150
5.580
3.73%
1.84%
36
6.288
LT debtR B
2.849
3.185
3.349
3.241
3.080
3.444
3.291
3.214
3.407
3.874
6.650
4.69%
3.22%
14
Revenue
R 9.959B
8.23%
1.00×
Cost of revenue
R 6.526B
8.19%
1.00×
Operating expenses
R 1.966B
8.49%
1.02×
Property and equipment
17.91%
Spread over hurdle
(2.93%)