4.849
RevenueR B
4.185
4.365
4.601
4.906
5.084
5.345
5.554
5.759
6.116
6.311
4.969
4.42%
4.92%
12
7.04
Revenue growth%
2.28
1.68
4.61
5.89
4.79
4.91
2.13
0.40
1.65
0.40
20.01
1.65
2.20
14
17.92
Gross margin%
29.82
31.73
32.16
35.10
36.06
38.20
41.08
39.46
37.25
39.40
17.35
39.40
36.66
61
9.74
Operating margin%
14.04
15.72
14.19
17.14
15.50
17.49
19.54
16.94
16.99
14.40
9.99
16.99
16.33
17
25.54
Net margin%
7.27
7.77
7.07
6.00
5.88
6.06
7.33
7.53
10.07
12.00
7.03
7.53
7.30
74
19.69
P/E ratio (avg)x
16.19
18.87
20.92
24.23
25.54
28.15
27.74
29.50
32.87
34.14
9.160
29.50
26.64
34
16.67
EV/EBITx
24.44
26.03
26.45
29.43
28.74
32.42
38.33
42.51
42.27
46.98
19.97
42.27
30.92
57
27.58
FCF yield (avg)%
9.10
6.96
4.38
2.34
3.36
6.34
7.18
6.30
6.77
8.34
24.60
6.77
6.56
79
23.17
FCF margin%
30.04
31.27
28.67
31.63
30.23
29.28
31.15
33.76
35.59
36.14
21.29
33.76
31.21
36
1.031
FCF / Net incomex
1.946
2.085
2.249
2.207
2.573
2.904
2.818
3.035
2.814
3.109
1.710
2.904
2.694
50
17.35
ROIC%
32.77
31.84
28.89
28.06
30.40
30.24
30.46
31.69
31.51
29.85
9.07
30.46
30.43
20
25.46
Return on equity%
2.24
1.58
2.68
2.98
4.81
5.92
6.97
5.71
4.22
2.33
12.53
5.71
3.60
18
19.08
Return on assets%
15.52
15.80
14.12
14.40
14.29
14.30
12.02
13.46
11.81
13.35
28.26
13.35
14.21
15
12.06
EPSR
22.69
26.96
29.38
32.11
37.63
37.92
44.30
52.61
57.14
64.57
13.45
11.41%
12.95%
—
6.35
EPS growth%
12.74
15.61
14.72
14.93
17.03
17.01
17.86
16.55
17.89
19.76
17.56
17.86
16.78
33
17.13
Bookvalue per shR
25.86
25.28
23.85
24.82
24.38
23.20
23.95
22.05
19.94
20.60
24.93
(3.31%)
(2.58%)
—
11.44
FCF per shareR
10.59
11.90
12.40
12.68
13.70
15.05
16.32
15.33
14.57
15.88
11.92
3.00%
3.52%
—
8.35
Dividend per shR
26.10
25.85
28.51
29.49
33.27
39.28
46.65
55.56
62.06
73.25
16.79
17.10%
12.04%
—
2.42
Div yield (avg)%
26.03
28.98
27.39
25.21
26.04
28.72
26.99
26.04
27.17
27.77
8.98
27.17
27.08
80
2.41
Payout ratio%
18.24
18.12
16.51
15.13
16.56
14.05
15.50
15.40
17.14
19.23
10.79
15.50
16.54
47
165.0
Shares (diluted)M
222.7
218.3
213.0
232.9
240.0
233.3
241.9
253.7
272.9
309.1
167.1
5.19%
3.72%
94
25.73
Buyback yield%
24.09
26.45
25.26
23.97
24.94
25.78
23.74
22.55
21.07
18.23
29.68
22.55
24.03
80
0.976
D/E ratiox
1.993
1.903
2.235
2.424
2.661
2.578
2.516
2.966
3.440
3.866
0.357
2.966
2.547
48
0.933
Enterprise valueR B
5.246
5.098
5.267
5.084
5.582
5.686
5.512
4.845
4.538
4.773
3.940
(3.08%)
(0.02%)
84
3.309
LT debtR B
0.779
0.835
0.855
0.899
0.844
0.807
0.842
0.966
1.010
1.044
0.570
4.33%
2.46%
70
Revenue
R 6.311B
4.92%
1.00×
Cost of revenue
R 3.843B
4.83%
0.99×
Operating expenses
R 860.9M
5.10%
1.02×
Cash and investments
19.01%
Spread over hurdle
20.29%