3.112
RevenueR B
3.292
3.471
3.639
3.841
4.124
4.440
4.610
4.830
4.999
5.304
3.214
5.16%
5.50%
86
24.56
Revenue growth%
2.87
5.55
5.61
5.04
7.14
6.74
6.90
7.87
9.93
12.47
4.88
7.87
6.82
94
11.51
Gross margin%
17.70
16.86
14.19
16.51
16.32
14.32
16.29
15.26
14.46
12.12
21.46
14.46
15.77
62
22.67
Operating margin%
8.93
10.78
11.56
11.85
9.45
11.00
9.02
11.43
9.73
9.13
27.92
9.73
10.26
41
10.27
Net margin%
8.36
5.58
4.90
2.43
4.87
4.50
6.28
3.45
2.56
3.81
7.21
3.81
4.69
88
10.22
P/E ratio (avg)x
22.00
24.91
24.69
22.33
22.02
21.39
23.29
23.28
22.55
23.34
36.35
23.28
22.92
36
31.11
EV/EBITx
11.15
11.46
10.71
10.23
9.863
9.684
8.619
8.363
8.029
7.822
36.09
8.363
9.774
72
23.21
FCF yield (avg)%
18.12
20.12
22.32
19.33
20.63
17.72
20.58
19.41
21.22
22.90
28.71
20.58
20.35
55
13.23
FCF margin%
21.53
18.86
19.68
21.98
23.28
23.42
24.60
23.76
22.50
23.77
17.77
23.76
22.89
46
0.971
FCF / Net incomex
0.850
0.853
0.869
0.903
0.986
0.997
1.040
1.159
1.179
1.218
1.429
1.159
0.991
15
17.17
ROIC%
6.33
5.26
5.69
5.37
7.21
5.41
2.65
3.25
2.40
4.84
10.92
3.25
5.31
54
21.22
Return on equity%
6.38
8.14
8.00
10.91
8.58
10.58
13.35
14.61
13.99
12.72
6.83
13.35
10.75
12
12.10
Return on assets%
25.81
26.44
28.98
29.44
26.95
26.48
28.27
29.40
30.51
31.99
26.87
29.40
28.63
75
2.75
EPSR
1.70
1.66
1.84
2.01
2.04
1.99
2.28
2.58
2.92
3.41
3.04
10.82%
9.02%
—
5.33
EPS growth%
31.90
33.11
33.67
36.43
37.90
36.39
38.97
36.73
35.91
35.82
2.63
36.39
36.15
29
1.03
Bookvalue per shR
0.66
0.64
0.71
0.67
0.71
0.69
0.77
0.81
0.95
1.09
0.65
9.05%
4.92%
—
0.72
FCF per shareR
2.26
2.47
2.18
2.13
2.25
1.96
2.08
1.99
1.90
1.88
1.87
(3.48%)
(2.22%)
—
2.28
Dividend per shR
1.57
1.57
1.59
1.87
1.90
2.13
2.18
2.16
2.19
2.48
2.34
5.41%
5.20%
—
14.51
Div yield (avg)%
25.76
28.60
26.77
26.07
25.92
26.66
26.62
28.44
27.94
30.31
24.17
27.94
26.72
6
17.36
Payout ratio%
11.83
12.58
12.88
10.25
12.81
13.42
13.96
11.34
13.07
13.09
29.54
13.09
12.84
60
0.741
Shares (diluted)B
0.970
1.018
1.073
1.157
1.231
1.279
1.394
1.469
1.505
1.744
0.717
7.22%
7.64%
7
9.28
Buyback yield%
20.82
20.29
23.12
25.90
23.87
21.49
22.63
23.01
20.29
19.25
10.46
21.49
22.06
75
0.660
D/E ratiox
0.942
0.989
1.141
1.121
1.111
1.263
1.396
1.400
1.423
1.701
0.161
1.400
1.202
47
6.078
Enterprise valueR B
1.164
1.164
1.378
1.603
1.647
1.762
1.897
1.928
1.986
2.135
0.345
5.33%
7.10%
10
1.603
LT debtR B
1.166
1.192
1.083
1.026
1.059
0.926
0.931
0.845
0.727
0.693
4.528
(8.11%)
(5.83%)
9
Revenue
R 5.304B
5.50%
1.00×
Cost of revenue
R 3.002B
5.56%
1.01×
Operating expenses
R 623.5M
4.33%
0.89×
Spread over hurdle
(4.94%)