1.096
RevenueR B
0.890
0.939
0.994
1.033
1.070
1.146
1.187
1.221
1.271
1.351
1.141
4.79%
5.01%
6
6.65
Revenue growth%
11.28
13.27
10.97
10.11
8.84
7.06
9.69
12.21
10.19
10.39
28.53
10.19
10.29
57
4.51
Gross margin%
27.04
25.24
25.10
22.77
22.18
23.95
24.84
22.56
23.10
20.11
20.50
23.10
23.53
69
5.40
Operating margin%
15.80
13.63
11.02
12.84
11.54
12.69
15.08
13.43
15.80
14.32
8.73
14.32
13.53
46
12.00
Net margin%
31.41
31.99
30.97
32.50
32.48
32.29
32.75
31.20
33.65
34.72
20.51
32.75
32.39
27
8.979
P/E ratio (avg)x
9.850
8.877
7.970
8.674
7.922
7.422
6.496
5.966
6.240
6.322
31.15
6.322
7.672
21
30.99
EV/EBITx
25.07
27.82
27.82
27.08
29.00
28.04
31.58
37.57
40.06
39.99
6.961
37.57
28.52
25
20.38
FCF yield (avg)%
3.40
6.00
3.38
0.47
2.20
3.86
6.39
3.46
3.63
5.23
18.66
3.86
3.54
5
7.65
FCF margin%
5.50
7.00
6.70
4.03
2.47
4.80
3.60
2.81
1.53
0.40
12.29
2.81
3.81
30
0.406
FCF / Net incomex
1.843
1.816
2.023
2.268
2.513
2.565
2.413
2.539
2.494
2.307
0.363
2.494
2.360
43
12.13
ROIC%
3.96
4.41
5.13
7.25
5.05
7.23
6.42
8.07
7.47
7.36
3.25
7.36
6.82
20
5.35
Return on equity%
26.83
29.19
26.39
23.92
26.86
29.49
30.06
28.32
27.09
26.54
20.31
28.32
26.97
50
8.81
Return on assets%
18.09
19.80
18.38
16.06
16.40
18.49
17.19
19.15
20.64
20.21
4.62
19.15
18.44
58
0.29
EPSR
0.54
0.57
0.60
0.58
0.55
0.57
0.59
0.57
0.63
0.58
0.31
1.20%
1.81%
—
5.80
EPS growth%
13.18
11.08
13.22
14.61
14.85
12.72
10.83
10.68
8.84
8.65
27.62
10.68
11.90
34
0.29
Bookvalue per shR
0.98
0.95
0.95
1.08
1.05
1.18
1.34
1.36
1.33
1.39
0.67
5.83%
4.52%
—
0.72
FCF per shareR
0.77
0.84
0.76
0.71
0.63
0.64
0.61
0.55
0.58
0.56
0.37
(2.10%)
(2.45%)
—
0.13
Dividend per shR
0.36
0.32
0.34
0.30
0.30
0.29
0.31
0.30
0.26
0.25
0.28
(3.90%)
(4.40%)
—
13.43
Div yield (avg)%
3.39
0.54
0.40
2.25
3.29
1.21
1.77
2.69
2.31
0.40
6.12
1.77
2.01
23
14.55
Payout ratio%
25.18
26.00
24.83
24.97
22.68
20.96
23.61
23.21
23.49
20.57
7.44
23.21
23.55
62
0.921
Shares (diluted)B
1.678
1.746
2.006
2.010
2.256
2.672
2.625
3.099
3.522
3.459
0.880
8.92%
8.89%
11
9.11
Buyback yield%
18.65
18.99
19.25
17.79
19.71
17.95
19.92
20.12
18.35
20.17
29.64
19.92
19.12
89
1.692
D/E ratiox
1.024
0.971
1.008
1.057
1.023
1.005
1.113
1.292
1.410
1.344
0.853
1.292
1.040
6
1,055
Enterprise valueR M
218.1
223.6
217.2
224.3
209.5
199.3
181.3
166.5
155.6
160.4
529.8
(5.19%)
(3.94%)
61
420.0
LT debtR M
689.9
773.3
827.8
824.8
882.5
915.1
888.1
926.7
960.4
964.5
525.6
1.79%
4.29%
29
Revenue
R 1.351B
5.01%
1.00×
Cost of revenue
R 763.5M
5.04%
1.00×
Operating expenses
R 265.7M
4.78%
0.98×
Property and equipment
17.91%
Spread over hurdle
74.42%