0.300
RevenueR B
2.021
2.119
2.221
2.275
2.350
2.423
2.446
2.578
2.667
2.754
0.328
3.23%
3.37%
81
27.46
Revenue growth%
15.53
17.10
19.01
17.48
16.37
16.79
16.00
14.96
13.15
15.12
5.25
15.12
16.19
23
13.97
Gross margin%
1.56
0.40
1.71
0.40
0.40
0.40
0.40
0.40
1.00
0.40
18.77
0.40
0.40
11
25.13
Operating margin%
3.06
4.56
6.32
9.28
10.35
7.57
6.84
8.15
7.75
8.12
23.48
7.75
7.66
71
3.40
Net margin%
13.63
14.61
16.54
14.72
14.91
15.16
14.04
11.51
13.59
11.25
22.64
13.59
14.33
44
16.43
P/E ratio (avg)x
31.38
35.99
37.30
41.03
47.67
54.65
64.07
75.47
80.39
84.37
14.88
75.47
51.16
80
22.77
EV/EBITx
29.09
28.40
30.10
35.23
36.65
43.61
47.96
54.68
53.56
59.58
15.09
53.56
40.13
86
7.19
FCF yield (avg)%
13.07
13.45
13.38
12.89
15.47
13.58
14.51
17.37
16.47
17.47
15.77
16.47
14.04
47
6.77
FCF margin%
6.17
8.65
8.99
11.75
12.53
11.58
12.06
11.92
9.87
11.18
12.48
11.58
11.38
19
1.761
FCF / Net incomex
2.108
2.252
2.543
2.481
2.582
2.437
2.406
2.583
2.732
3.053
0.513
2.583
2.512
52
2.36
ROIC%
14.84
15.24
16.34
16.32
16.69
14.62
12.94
11.41
9.08
11.56
18.49
11.56
14.73
73
5.31
Return on equity%
6.72
6.61
5.89
4.51
4.90
7.65
9.54
8.21
8.89
11.83
10.11
8.89
7.19
13
28.29
Return on assets%
3.12
2.15
1.59
0.40
1.72
2.83
0.54
0.40
0.40
2.92
10.28
0.54
1.66
80
3.62
EPSR
4.02
4.78
5.57
5.88
6.25
7.10
8.39
9.00
10.76
13.04
3.81
15.86%
13.90%
—
25.68
EPS growth%
16.22
14.60
13.03
10.04
7.89
9.08
10.45
8.64
8.93
11.13
18.39
9.08
10.24
94
3.57
Bookvalue per shR
1.70
1.80
1.69
1.60
1.42
1.58
1.68
1.71
1.53
1.46
2.55
0.58%
(1.64%)
—
2.73
FCF per shareR
1.95
2.09
2.10
2.34
2.23
2.54
2.90
3.02
2.90
2.94
2.04
5.63%
5.93%
—
3.89
Dividend per shR
4.56
4.83
4.54
4.25
4.08
3.95
4.34
4.19
4.02
4.55
3.66
2.20%
0.55%
—
16.93
Div yield (avg)%
15.94
14.17
11.90
11.83
9.22
8.82
10.93
9.95
11.27
10.42
23.69
10.42
11.10
69
16.05
Payout ratio%
6.75
4.25
1.57
3.26
3.32
3.52
6.50
8.74
6.88
5.43
26.45
6.50
4.84
50
183.2
Shares (diluted)M
319.7
338.7
400.4
466.1
512.9
556.5
558.8
570.1
658.0
788.3
181.4
8.98%
10.43%
77
18.53
Buyback yield%
16.40
18.77
19.74
21.70
23.09
20.68
20.74
22.09
24.26
24.34
20.94
22.09
21.22
11
0.261
D/E ratiox
1.933
1.806
2.008
2.171
2.189
1.941
1.933
1.869
1.871
1.931
0.406
1.931
1.933
54
0.227
Enterprise valueR B
1.539
1.376
1.505
1.576
1.742
1.674
1.568
1.648
1.662
1.491
0.981
(3.07%)
0.71%
91
1.508
LT debtR B
1.285
1.199
1.121
1.061
1.073
1.137
1.218
1.288
1.457
1.536
1.805
7.43%
1.20%
70
Revenue
R 2.754B
3.37%
1.00×
Cost of revenue
R 1.682B
3.26%
0.99×
Operating expenses
R 557.5M
3.67%
1.03×
Goodwill & intangibles
17.43%
Property and equipment
16.65%
Spread over hurdle
(4.78%)