0.151
RevenueR B
1.946
1.968
1.986
2.050
2.066
2.050
2.096
2.136
2.176
0.163
0.164
1.20%
0.99%
26
17.35
Revenue growth%
7.12
7.09
4.14
4.43
2.52
3.72
5.19
4.91
3.39
25.27
16.02
3.72
4.67
19
2.95
Gross margin%
22.19
24.85
25.41
24.32
22.18
19.31
19.92
22.85
22.48
11.02
19.83
22.18
22.66
50
2.31
Operating margin%
20.58
19.33
20.84
23.01
23.83
20.93
18.82
21.49
19.18
10.31
25.57
20.93
20.71
69
18.46
Net margin%
16.05
18.34
19.88
17.95
18.12
18.66
20.78
20.64
21.09
15.24
14.82
20.64
18.50
26
17.40
P/E ratio (avg)x
43.67
50.06
47.10
55.05
57.65
64.61
65.92
74.33
83.05
24.95
13.21
65.92
56.35
62
6.667
EV/EBITx
10.35
10.84
10.50
11.22
11.64
10.30
10.71
10.81
9.958
25.85
19.63
10.71
10.61
22
26.71
FCF yield (avg)%
1.92
0.40
0.87
3.26
4.86
4.53
7.47
8.60
8.89
14.07
25.88
7.47
3.90
31
12.83
FCF margin%
12.68
10.32
12.66
10.33
11.75
11.94
14.06
12.68
11.96
24.58
7.78
11.96
11.95
87
0.447
FCF / Net incomex
0.986
0.950
0.896
0.809
0.883
0.912
1.004
1.100
0.991
0.926
1.516
0.991
0.968
54
6.72
ROIC%
0.40
2.95
3.61
4.95
7.68
10.21
11.80
11.61
12.62
22.23
17.61
11.61
6.32
86
6.31
Return on equity%
12.54
14.57
12.01
13.96
16.83
16.57
18.54
15.58
17.44
21.69
4.62
16.83
15.08
67
12.79
Return on assets%
10.78
11.85
13.29
11.85
12.45
13.83
13.63
13.20
11.13
14.10
29.61
13.20
12.15
63
4.41
EPSR
13.06
14.25
16.39
17.21
20.07
23.04
23.36
25.51
25.40
4.91
5.40
8.10%
9.80%
—
6.44
EPS growth%
24.91
27.66
28.06
25.82
24.86
22.97
21.76
21.71
24.36
20.70
4.25
22.97
24.89
45
4.01
Bookvalue per shR
3.29
3.21
3.37
3.25
3.40
3.19
3.11
3.06
3.20
1.74
5.31
(0.27%)
1.33%
—
1.50
FCF per shareR
8.81
10.01
10.28
11.52
13.63
15.93
18.57
20.27
19.77
5.05
3.26
11.41%
9.22%
—
4.76
Dividend per shR
2.77
3.03
3.17
3.00
3.07
3.29
2.85
2.99
2.63
3.04
4.32
(2.56%)
(1.19%)
—
12.51
Div yield (avg)%
8.42
10.59
8.09
9.09
9.81
11.63
13.07
10.34
12.10
3.61
11.52
11.63
10.08
84
26.42
Payout ratio%
24.11
26.59
26.38
26.11
28.71
30.13
31.59
29.42
28.79
27.35
15.06
29.42
27.65
90
121.6
Shares (diluted)M
135.6
135.4
159.1
186.2
219.2
217.2
206.3
216.4
223.5
122.6
117.2
3.73%
5.17%
83
10.79
Buyback yield%
11.65
9.63
9.83
12.40
11.29
12.26
13.65
13.23
13.47
2.87
5.25
13.23
11.96
92
1.463
D/E ratiox
0.172
0.186
0.190
0.203
0.191
0.189
0.173
0.159
0.171
1.229
1.772
0.173
0.188
76
0.649
Enterprise valueR B
2.895
3.353
3.896
4.216
4.189
4.368
4.940
5.096
4.928
1.034
0.781
3.17%
6.32%
14
1.377
LT debtR B
2.055
2.161
2.495
2.767
3.260
3.541
3.467
4.141
4.298
0.430
0.650
9.20%
8.83%
48
Revenue
R 2.176B
0.99%
1.00×
Cost of revenue
R 1.523B
0.99%
1.00×
Operating expenses
R 307.1M
0.46%
0.95×
Cash and investments
16.72%
Property and equipment
16.47%
Spread over hurdle
(5.40%)