8.346
RevenueR B
15.90
15.99
16.00
16.34
16.59
16.55
16.99
17.61
18.09
18.31
8.930
2.00%
1.41%
77
18.83
Revenue growth%
24.73
23.80
24.67
25.08
24.74
23.58
23.98
24.14
25.41
26.79
19.24
24.14
24.70
92
5.83
Gross margin%
30.69
28.04
29.93
30.08
28.56
27.52
26.72
28.13
25.36
22.61
21.39
26.72
28.08
74
22.63
Operating margin%
11.14
10.55
9.88
11.49
13.14
13.13
11.45
8.96
7.08
5.41
23.50
8.96
10.85
87
23.91
Net margin%
12.14
12.94
14.03
15.22
15.91
13.57
13.98
16.86
15.71
17.12
29.37
15.71
14.63
11
17.50
P/E ratio (avg)x
35.97
36.18
39.70
37.23
34.54
38.43
40.86
41.32
40.84
41.46
37.78
40.86
39.06
80
31.34
EV/EBITx
36.29
39.87
48.58
52.36
54.09
54.62
56.15
58.66
63.20
63.47
14.95
58.66
54.36
43
24.08
FCF yield (avg)%
23.44
24.95
27.09
26.65
24.86
26.68
26.76
25.72
24.08
24.12
18.53
25.72
25.33
93
22.10
FCF margin%
15.79
17.92
16.55
18.28
17.75
16.41
15.30
12.72
14.31
13.95
27.37
14.31
16.10
44
0.335
FCF / Net incomex
1.812
1.901
2.019
1.978
2.042
2.408
2.327
2.710
2.837
2.983
0.134
2.710
2.185
69
25.17
ROIC%
14.48
13.16
15.12
13.16
13.06
15.43
12.81
13.42
14.22
14.45
6.80
14.22
13.82
75
19.13
Return on equity%
16.84
15.86
14.29
14.37
13.66
10.82
8.97
7.22
7.35
6.93
3.95
7.35
12.24
33
5.43
Return on assets%
1.71
3.38
0.50
2.70
0.44
1.56
1.31
0.40
2.53
2.32
11.74
1.56
1.64
74
1.45
EPSR
1.36
1.36
1.30
1.38
1.47
1.43
1.50
1.72
1.81
1.92
1.57
5.44%
3.23%
—
6.15
EPS growth%
10.32
11.92
14.19
13.15
15.02
14.17
14.19
12.35
14.45
14.06
2.28
14.17
14.11
10
1.56
Bookvalue per shR
1.70
1.76
1.76
1.53
1.44
1.26
1.23
1.09
1.03
0.96
0.81
(7.88%)
(6.29%)
—
1.22
FCF per shareR
3.05
3.61
4.19
4.37
4.33
5.19
5.16
6.02
6.55
7.84
1.36
12.60%
11.50%
—
1.33
Dividend per shR
2.07
2.01
2.14
2.05
2.08
2.30
2.08
2.15
2.44
2.29
1.68
1.88%
0.30%
—
7.69
Div yield (avg)%
19.52
18.09
21.02
20.17
19.06
18.87
20.72
20.79
22.67
24.52
22.37
20.79
20.44
75
11.26
Payout ratio%
12.30
14.24
14.99
13.71
11.00
12.02
10.02
10.04
7.88
5.30
15.60
10.02
11.51
19
4.100
Shares (diluted)B
6.261
6.385
7.074
6.903
7.803
7.778
7.557
8.654
10.17
9.813
3.923
4.69%
5.09%
32
3.27
Buyback yield%
10.95
9.36
10.92
13.66
15.87
15.95
13.96
16.08
14.56
15.36
13.25
15.36
14.26
93
1.039
D/E ratiox
2.953
3.305
3.921
4.658
4.832
5.015
4.930
5.081
5.685
5.687
0.887
5.081
4.881
58
11.30
Enterprise valueR B
20.16
20.88
22.27
26.22
29.82
35.28
35.76
36.88
41.27
46.49
11.81
9.28%
8.92%
30
1.322
LT debtR B
1.439
1.649
1.671
1.786
1.838
2.147
2.291
2.637
2.781
3.040
6.734
10.59%
9.07%
87
Revenue
R 18.31B
1.41%
1.00×
Cost of revenue
R 11.07B
1.53%
1.01×
Operating expenses
R 4.102B
1.05%
0.97×
Property and equipment
15.07%
Spread over hurdle
(3.60%)