1.047
RevenueR B
3.587
3.784
4.007
4.312
4.464
4.775
5.006
5.171
5.450
5.719
1.125
5.08%
5.36%
53
2.83
Revenue growth%
14.15
14.25
11.68
11.09
13.03
15.36
17.05
17.25
17.30
18.12
2.27
17.25
14.81
94
25.01
Gross margin%
14.83
17.82
15.63
13.38
13.14
14.97
12.85
14.19
15.01
14.17
26.17
14.19
14.51
60
14.32
Operating margin%
15.78
13.12
14.04
14.82
12.70
15.40
12.72
15.55
18.13
15.63
12.18
15.55
15.11
19
10.38
Net margin%
27.29
24.69
23.77
25.94
28.10
25.80
23.97
22.12
21.73
24.64
8.88
23.97
24.66
74
33.79
P/E ratio (avg)x
47.44
52.20
61.13
73.41
72.26
69.89
74.21
84.59
100.7
104.2
24.99
84.59
72.83
71
29.44
EV/EBITx
17.71
16.30
15.53
16.55
15.98
16.93
17.45
19.56
18.45
16.76
20.36
17.45
16.84
88
6.15
FCF yield (avg)%
2.56
0.49
0.40
0.40
0.40
1.08
0.40
0.40
0.97
0.40
7.02
0.40
0.40
50
7.52
FCF margin%
0.40
0.40
1.68
0.40
1.13
3.33
1.31
0.40
1.82
1.59
27.20
1.59
1.22
29
1.165
FCF / Net incomex
0.864
0.907
0.830
0.883
0.846
0.784
0.710
0.721
0.753
0.828
1.312
0.753
0.829
87
6.97
ROIC%
1.39
2.31
4.68
6.60
4.79
5.52
5.96
7.88
5.75
7.16
29.75
5.96
5.63
82
20.38
Return on equity%
19.33
21.60
19.78
22.08
23.13
22.26
19.84
20.09
20.95
20.09
11.59
20.09
20.52
37
14.78
Return on assets%
33.23
31.20
33.37
33.96
35.60
35.78
34.23
34.56
33.10
30.45
5.19
34.23
33.66
24
2.48
EPSR
7.64
7.46
7.15
6.55
5.91
6.41
6.65
6.72
7.35
6.85
2.69
2.98%
(1.47%)
—
19.35
EPS growth%
3.49
1.97
3.82
0.94
2.87
1.30
2.78
3.02
3.22
2.69
22.97
2.78
2.83
84
6.69
Bookvalue per shR
6.38
5.92
6.30
5.99
5.59
5.49
6.17
6.70
6.23
6.58
10.54
3.32%
(0.34%)
—
10.12
FCF per shareR
12.88
15.11
15.56
17.69
18.44
20.69
23.08
22.98
26.21
31.06
8.86
10.99%
11.21%
—
9.71
Dividend per shR
6.25
5.61
4.94
5.00
4.39
4.44
4.01
3.62
3.89
3.49
6.38
(4.48%)
(5.90%)
—
5.06
Div yield (avg)%
4.82
4.71
2.62
4.48
2.80
1.89
0.40
0.40
0.40
0.40
22.52
0.40
2.25
45
10.25
Payout ratio%
15.45
14.77
16.79
17.80
18.88
19.47
20.04
19.25
20.06
22.11
23.50
20.04
19.06
57
157.8
Shares (diluted)M
140.8
151.9
144.7
144.9
151.2
162.7
150.8
159.7
152.3
148.7
158.4
(0.33%)
(0.10%)
79
7.26
Buyback yield%
21.72
19.65
21.41
24.29
23.82
21.84
22.17
22.45
23.45
25.87
12.72
22.45
22.31
57
0.103
D/E ratiox
0.790
0.758
0.854
0.966
0.937
0.936
0.853
0.972
0.924
0.870
0.568
0.924
0.897
32
3.701
Enterprise valueR B
4.771
5.046
5.289
5.508
5.564
6.036
6.688
7.522
8.139
7.535
4.438
6.25%
5.44%
88
3.468
LT debtR B
5.482
5.557
6.104
6.111
6.500
6.449
7.476
7.367
6.926
7.202
2.022
2.07%
4.13%
7
Revenue
R 5.719B
5.36%
1.00×
Cost of revenue
R 3.328B
5.50%
1.01×
Operating expenses
R 846.5M
5.09%
0.97×
Spread over hurdle
(4.99%)