18.09
RevenueR B
22.16
22.28
22.27
22.66
23.25
23.36
23.51
23.95
23.80
24.50
19.43
1.06%
1.36%
44
8.89
Revenue growth%
14.62
16.57
18.03
19.97
18.99
20.34
18.36
18.69
17.61
19.59
17.90
18.69
18.52
18
5.24
Gross margin%
22.55
19.96
18.21
15.54
18.21
17.33
15.22
15.23
13.38
13.46
14.07
15.22
16.43
37
11.61
Operating margin%
22.32
23.93
24.63
22.19
24.21
21.37
19.87
22.27
24.94
26.02
22.56
22.27
23.12
89
16.80
Net margin%
27.03
25.98
26.96
25.15
25.08
25.69
23.81
21.94
24.45
26.82
27.27
24.45
25.42
69
11.15
P/E ratio (avg)x
19.45
19.96
22.79
26.30
27.63
29.94
28.60
32.09
35.57
40.36
30.66
32.09
28.12
67
25.73
EV/EBITx
25.66
21.87
22.88
23.95
22.73
23.32
21.99
23.84
24.48
24.21
35.64
23.84
23.58
32
19.25
FCF yield (avg)%
9.84
11.36
10.92
9.57
9.16
7.80
10.14
8.11
7.77
7.52
9.52
7.80
9.37
81
7.14
FCF margin%
9.69
11.44
13.51
14.10
13.87
11.26
12.47
10.80
9.27
10.63
26.81
10.80
11.35
80
0.351
FCF / Net incomex
0.440
0.400
0.394
0.366
0.354
0.367
0.406
0.437
0.422
0.426
1.578
0.422
0.403
36
13.81
ROIC%
9.19
8.08
6.49
3.59
4.30
4.03
2.17
4.83
7.11
8.91
23.42
4.83
5.66
31
13.00
Return on equity%
14.04
15.41
15.03
14.36
11.43
14.33
13.85
12.60
14.23
11.90
26.01
13.85
14.13
90
23.17
Return on assets%
11.13
13.76
13.53
14.33
16.37
15.97
14.30
13.37
15.30
17.59
8.36
15.30
14.31
53
27.08
EPSR
8.38
8.10
8.44
9.07
8.64
9.00
8.27
7.42
6.72
7.37
29.96
(3.12%)
(1.02%)
—
11.34
EPS growth%
22.98
20.59
19.56
16.89
15.61
17.78
20.13
20.22
19.49
16.85
14.07
19.49
19.53
36
23.82
Bookvalue per shR
18.23
18.96
19.28
20.10
18.93
19.11
17.91
16.09
15.72
17.07
18.71
(2.04%)
(0.90%)
—
17.41
FCF per shareR
24.34
20.95
18.04
17.89
16.73
15.68
14.31
12.47
11.94
11.75
21.89
(6.82%)
(6.44%)
—
28.23
Dividend per shR
17.11
18.16
19.47
19.86
17.38
17.11
14.92
14.04
13.88
15.30
13.69
(2.52%)
(1.04%)
—
18.57
Div yield (avg)%
2.12
1.70
3.97
3.25
0.51
3.33
3.64
3.01
3.84
1.87
27.83
3.33
3.13
63
21.78
Payout ratio%
7.11
6.98
7.62
6.43
4.49
5.66
2.96
2.69
4.29
2.89
9.19
2.96
5.07
84
389.8
Shares (diluted)M
348.4
321.1
330.2
323.9
327.8
277.6
264.7
228.1
218.0
189.3
385.7
(10.40%)
(6.28%)
49
12.85
Buyback yield%
25.27
25.09
25.50
28.48
30.85
28.41
26.47
24.87
22.09
24.73
5.57
24.87
25.38
92
0.411
D/E ratiox
2.288
2.332
2.494
2.457
2.354
2.487
2.742
2.786
2.817
2.718
1.637
2.742
2.490
39
4.311
Enterprise valueR B
14.95
16.58
18.56
17.94
17.16
16.45
16.32
17.12
16.97
16.29
11.13
(1.03%)
0.76%
43
12.42
LT debtR B
1.672
1.949
2.049
2.243
2.496
2.549
2.748
3.027
2.850
3.163
14.31
4.85%
7.70%
35
Revenue
R 24.50B
1.36%
1.00×
Cost of revenue
R 15.42B
1.29%
0.99×
Operating expenses
R 3.636B
1.57%
1.02×
Property and equipment
14.23%
Spread over hurdle
(7.81%)