19.66
RevenueR B
16.29
16.37
16.03
15.98
15.69
15.41
15.38
15.77
15.94
21.96
21.90
(0.06%)
(0.09%)
57
15.12
Revenue growth%
31.78
30.98
28.64
25.67
26.40
29.11
31.55
30.74
29.07
5.42
23.55
29.11
29.92
91
16.85
Gross margin%
19.77
17.15
16.03
13.16
13.34
16.11
17.98
19.16
17.46
2.06
13.23
17.46
17.30
24
17.38
Operating margin%
22.09
19.99
20.35
21.32
24.24
25.90
23.52
25.49
27.56
20.85
4.54
25.49
23.23
92
16.62
Net margin%
10.87
10.95
13.61
13.35
14.17
15.11
13.58
13.79
14.55
23.73
13.08
14.17
13.60
59
17.39
P/E ratio (avg)x
34.87
34.80
37.91
39.37
38.15
38.64
39.60
37.06
39.43
34.49
12.74
38.64
38.03
51
11.45
EV/EBITx
14.78
13.51
13.07
12.14
10.97
11.23
10.14
10.95
12.42
14.08
28.25
10.97
12.28
90
15.19
FCF yield (avg)%
29.65
29.10
26.67
27.08
25.29
26.81
23.96
26.17
25.88
16.62
3.06
25.88
26.74
17
27.87
FCF margin%
2.66
2.99
5.78
2.83
4.04
2.49
3.48
3.64
6.42
18.99
13.80
3.64
3.56
68
0.784
FCF / Net incomex
1.067
1.065
0.973
0.922
0.983
1.024
0.891
0.933
0.842
1.665
0.402
0.933
0.978
50
23.00
ROIC%
12.29
10.42
9.94
9.18
7.46
6.96
7.52
5.37
4.95
8.51
19.08
6.96
8.35
35
29.74
Return on equity%
22.56
24.79
25.21
25.21
25.90
25.36
24.20
24.76
27.44
21.75
27.28
25.36
25.00
79
24.80
Return on assets%
30.84
31.47
30.76
28.99
28.67
28.10
30.46
31.37
30.94
9.11
5.85
30.46
30.61
88
0.59
EPSR
0.80
0.86
0.89
0.90
0.95
1.08
1.15
1.26
1.38
0.65
0.73
8.94%
7.15%
—
16.57
EPS growth%
19.16
17.57
16.21
17.50
19.41
20.12
20.64
22.15
22.52
24.89
10.62
20.64
19.29
83
2.16
Bookvalue per shR
1.71
1.87
1.85
2.16
2.38
2.50
3.01
3.46
3.79
1.80
2.16
11.93%
10.67%
—
1.62
FCF per shareR
2.16
2.10
2.03
2.18
2.19
2.45
2.76
2.73
2.86
2.85
2.78
5.60%
4.11%
—
1.31
Dividend per shR
1.93
1.78
2.00
1.95
1.79
1.80
1.88
2.08
2.20
1.81
1.58
2.37%
1.69%
—
14.95
Div yield (avg)%
23.89
23.83
24.71
26.69
29.01
31.64
31.80
29.94
32.79
15.39
18.92
31.64
27.85
92
13.59
Payout ratio%
29.05
30.54
29.33
31.87
31.72
30.73
32.40
32.61
35.05
24.04
21.36
32.40
31.23
91
3.656
Shares (diluted)B
3.656
4.013
3.860
4.319
3.884
3.620
3.186
3.224
3.056
3.800
3.735
(6.68%)
(1.87%)
94
26.91
Buyback yield%
3.15
5.95
6.43
3.85
3.19
3.40
5.80
6.74
7.61
25.36
20.75
5.80
5.36
21
1.253
D/E ratiox
2.097
2.495
2.612
3.104
3.514
3.747
4.306
4.943
4.993
1.255
1.636
4.306
3.309
65
11.16
Enterprise valueR B
6.113
6.586
6.912
8.304
8.354
8.151
8.038
9.179
9.255
10.26
5.054
2.19%
7.08%
14
10.19
LT debtR B
6.139
6.600
7.252
8.537
9.155
9.024
9.298
10.85
11.37
4.486
18.15
5.90%
10.20%
40
Revenue
R 15.94B
(0.09%)
1.00×
Cost of revenue
R 10.91B
0.03%
1.01×
Operating expenses
R 2.873B
(0.56%)
0.95×
Property and equipment
17.22%
Cash and investments
15.89%
Spread over hurdle
(6.87%)