13.82
RevenueR M
58.46
61.72
67.15
71.93
76.88
81.60
88.41
92.74
101.4
106.0
14.82
6.63%
6.93%
30
26.32
Revenue growth%
14.53
14.84
14.46
15.94
14.98
15.43
17.31
19.29
18.66
17.58
3.72
17.58
15.69
23
12.82
Gross margin%
25.99
27.83
27.08
29.44
27.38
29.99
29.46
29.31
29.25
26.95
11.20
29.31
28.54
59
4.70
Operating margin%
19.73
20.27
22.75
23.10
25.75
23.75
24.56
23.29
26.24
24.91
24.62
24.56
23.52
75
8.32
Net margin%
3.32
1.93
3.99
2.33
4.37
5.08
3.27
4.02
6.84
5.59
8.16
5.08
4.01
51
16.54
P/E ratio (avg)x
56.81
64.33
75.21
81.66
82.82
98.65
116.3
115.9
123.1
127.1
23.79
116.3
90.74
64
10.10
EV/EBITx
6.805
6.622
5.867
5.227
5.488
6.017
6.342
5.658
5.678
6.256
20.30
6.017
5.942
72
25.80
FCF yield (avg)%
17.87
19.62
19.09
17.71
16.39
16.58
15.78
18.06
19.54
18.67
10.52
18.06
17.97
8
15.63
FCF margin%
7.25
5.02
6.32
4.68
6.01
5.58
3.46
1.53
0.76
0.40
26.39
1.53
4.85
72
1.470
FCF / Net incomex
2.263
2.556
2.760
3.190
3.141
3.559
4.047
4.460
5.137
5.803
1.225
4.460
3.375
47
22.60
ROIC%
13.23
15.60
16.12
15.52
17.88
18.60
16.11
15.65
15.84
16.42
8.30
16.11
15.97
41
15.94
Return on equity%
15.70
17.42
17.07
18.92
18.11
15.24
12.55
15.42
17.05
15.43
11.86
15.42
16.38
87
17.08
Return on assets%
20.11
22.80
23.49
23.75
22.37
23.75
26.48
29.12
27.01
27.68
20.76
27.01
23.75
70
1.22
EPSR
0.47
0.50
0.45
0.43
0.40
0.41
0.37
0.40
0.38
0.41
1.37
0.58%
(0.86%)
—
18.43
EPS growth%
3.87
5.20
7.86
6.43
5.01
7.57
10.49
9.87
11.75
9.36
19.66
9.87
7.72
63
1.16
Bookvalue per shR
0.66
0.70
0.81
0.83
0.93
0.87
0.86
0.90
0.92
0.96
0.49
0.48%
3.06%
—
0.84
FCF per shareR
0.64
0.72
0.71
0.68
0.76
0.74
0.75
0.83
0.82
0.87
0.59
2.82%
4.42%
—
1.05
Dividend per shR
1.06
1.20
1.14
1.34
1.27
1.37
1.54
1.59
1.61
1.56
0.70
4.13%
3.57%
—
27.69
Div yield (avg)%
29.21
27.80
25.64
23.47
25.90
27.50
29.50
32.07
33.37
35.16
12.04
32.07
28.51
81
14.09
Payout ratio%
13.67
11.93
10.38
8.66
9.42
11.64
9.15
10.71
9.15
10.11
9.69
10.11
10.24
40
91.34
Shares (diluted)M
134.9
157.3
187.1
215.7
240.8
271.6
298.3
324.7
360.6
427.7
92.54
12.18%
12.38%
9
21.38
Buyback yield%
0.50
0.40
0.40
2.46
0.74
0.40
2.34
2.11
0.61
0.40
10.06
0.61
0.55
16
1.076
D/E ratiox
0.326
0.298
0.320
0.344
0.318
0.339
0.325
0.342
0.352
0.329
1.657
0.339
0.328
48
25.54
Enterprise valueR M
106.1
113.4
109.6
106.2
115.3
113.4
108.6
112.5
108.0
112.3
103.6
(0.53%)
0.19%
53
117.3
LT debtR M
16.74
16.20
16.89
15.58
16.16
14.86
14.09
15.49
13.74
13.01
66.55
(4.25%)
(2.68%)
64
Revenue
R 106.0M
6.93%
1.00×
Cost of revenue
R 62.91M
6.73%
0.98×
Operating expenses
R 14.83M
8.19%
1.12×
Property and equipment
17.61%
Spread over hurdle
(4.77%)