168.6
RevenueR B
159.8
160.5
159.6
161.9
165.1
163.0
161.0
166.6
165.9
164.3
186.7
(0.10%)
0.46%
92
28.31
Revenue growth%
28.69
29.31
30.71
32.91
33.53
35.79
37.34
38.30
35.72
38.35
9.89
37.34
34.63
28
2.72
Gross margin%
8.56
8.17
9.09
11.09
12.67
13.59
14.20
16.64
14.93
12.06
17.14
14.20
12.36
19
27.61
Operating margin%
26.32
25.69
28.22
27.79
30.64
33.57
31.81
33.55
32.79
33.84
12.93
33.55
31.23
47
5.68
Net margin%
7.85
10.34
9.59
7.01
5.47
3.77
6.61
4.11
5.55
7.61
22.47
5.55
6.81
71
27.81
P/E ratio (avg)x
5.621
5.553
5.147
4.524
3.828
4.028
3.735
3.281
3.297
3.303
28.30
3.303
3.928
88
11.51
EV/EBITx
27.08
31.58
35.43
41.71
47.66
47.33
52.79
60.79
61.84
72.23
36.46
60.79
47.49
36
15.45
FCF yield (avg)%
25.08
24.61
25.95
28.25
28.96
27.82
29.10
26.72
24.19
24.50
17.24
26.72
26.33
13
25.78
FCF margin%
25.71
26.74
24.55
22.63
23.83
26.80
24.83
27.02
24.40
22.41
19.98
24.83
24.69
24
1.071
FCF / Net incomex
1.022
1.016
1.046
0.946
1.030
0.947
0.965
0.890
0.987
1.113
0.275
0.965
1.001
63
15.85
ROIC%
5.50
2.69
2.37
2.27
2.92
2.01
0.40
1.07
1.09
3.03
6.98
1.09
2.32
77
27.79
Return on equity%
23.46
22.58
25.17
24.09
22.97
21.17
23.49
21.02
21.04
21.72
2.95
21.17
22.77
12
25.75
Return on assets%
30.47
30.15
28.56
29.23
27.98
30.08
29.10
27.78
26.24
24.90
8.92
27.78
28.83
57
16.12
EPSR
13.56
13.04
13.89
16.24
18.68
20.20
21.74
22.58
24.36
27.54
17.68
8.08%
7.76%
—
9.03
EPS growth%
8.02
7.92
9.29
11.03
8.48
7.87
5.22
4.67
5.29
2.85
8.81
5.22
7.89
23
6.00
Bookvalue per shR
3.19
2.78
2.44
2.18
2.11
1.94
1.97
1.95
1.91
1.74
5.18
(3.85%)
(5.75%)
—
12.07
FCF per shareR
21.60
19.33
21.56
21.47
22.67
21.36
23.28
24.56
26.18
25.91
16.48
2.71%
2.99%
—
21.31
Dividend per shR
34.09
38.46
38.69
38.72
38.17
38.63
42.46
46.85
50.02
48.86
5.06
5.06%
4.97%
—
25.30
Div yield (avg)%
11.26
13.74
11.76
13.42
11.24
8.77
6.47
4.84
3.06
2.69
16.42
4.84
10.00
81
25.88
Payout ratio%
26.84
28.54
29.30
27.79
28.69
28.61
28.93
28.04
26.63
25.49
11.04
28.04
28.29
31
1.843
Shares (diluted)B
2.663
2.921
3.462
3.457
3.381
3.454
3.342
3.524
4.088
4.658
1.828
6.62%
5.74%
63
16.41
Buyback yield%
3.31
3.04
1.75
4.22
2.67
2.39
4.10
2.94
1.10
0.40
27.41
2.39
2.80
31
1.690
D/E ratiox
1.182
1.176
1.325
1.395
1.631
1.909
2.088
2.188
2.261
2.630
0.557
2.188
1.770
45
39.46
Enterprise valueR B
139.3
138.6
140.7
146.5
155.0
160.0
135.7
143.1
146.9
139.0
142.4
(2.16%)
0.50%
92
162.8
LT debtR B
112.8
125.8
112.4
113.1
99.90
111.7
111.5
115.2
121.5
115.5
143.2
2.95%
(0.95%)
57
Revenue
R 164.3B
0.46%
1.00×
Cost of revenue
R 95.71B
0.67%
1.02×
Operating expenses
R 41.17B
0.17%
0.97×
Goodwill & intangibles
15.91%
Spread over hurdle
(9.40%)