1.512
RevenueR B
1.441
1.511
1.615
1.695
1.809
1.919
2.011
2.114
2.267
2.458
1.686
6.32%
6.02%
63
28.21
Revenue growth%
13.15
12.17
10.77
13.16
15.88
18.30
19.02
20.60
17.82
16.20
6.67
18.30
16.04
84
21.47
Gross margin%
14.47
11.48
10.51
11.90
9.79
8.55
5.93
3.96
2.23
1.62
6.77
3.96
9.17
22
15.78
Operating margin%
9.14
9.24
8.82
10.45
9.77
12.05
14.36
15.14
17.89
16.06
26.27
15.14
11.25
17
26.48
Net margin%
7.09
5.91
4.37
1.73
4.51
6.93
9.01
9.42
11.95
10.81
15.77
9.42
7.01
70
10.47
P/E ratio (avg)x
31.10
31.89
31.10
29.76
33.77
32.28
33.27
30.69
34.78
36.18
31.84
33.27
32.08
58
7.613
EV/EBITx
17.34
20.09
23.37
27.17
28.31
28.28
29.85
34.39
35.68
36.66
15.52
34.39
28.29
23
23.94
FCF yield (avg)%
15.02
16.58
17.48
16.54
14.13
12.23
10.52
11.42
14.02
14.76
19.88
12.23
14.45
75
21.52
FCF margin%
14.01
13.81
14.63
12.46
14.02
14.24
11.84
11.54
14.43
14.01
2.91
14.01
14.01
70
0.949
FCF / Net incomex
1.647
1.926
2.184
2.370
2.499
2.778
3.030
3.180
3.187
3.456
1.197
3.180
2.639
37
19.91
ROIC%
23.43
26.26
28.76
26.88
25.74
23.83
24.86
25.75
23.55
20.88
7.86
23.83
25.30
32
22.52
Return on equity%
4.85
7.28
7.26
8.78
7.66
4.76
2.08
4.12
4.46
3.79
17.21
4.12
4.80
72
16.31
Return on assets%
5.20
5.65
4.05
6.66
7.85
8.87
9.63
9.93
7.86
8.54
6.70
8.87
7.86
71
0.86
EPSR
0.87
0.85
1.01
1.15
1.17
1.26
1.32
1.44
1.67
1.73
0.95
8.16%
6.75%
—
18.16
EPS growth%
14.66
15.63
15.12
14.42
17.08
17.47
17.01
19.32
22.17
21.04
6.95
19.32
17.05
58
0.53
Bookvalue per shR
0.40
0.37
0.33
0.33
0.33
0.35
0.33
0.30
0.30
0.33
0.28
(0.05%)
(0.90%)
—
0.82
FCF per shareR
0.11
0.10
0.10
0.09
0.08
0.09
0.08
0.07
0.07
0.07
0.53
(2.27%)
(4.34%)
—
0.81
Dividend per shR
1.38
1.51
1.65
1.59
1.61
1.88
2.09
2.21
2.45
2.36
0.50
7.91%
6.67%
—
26.32
Div yield (avg)%
33.48
34.96
35.92
33.67
33.66
31.95
31.41
29.64
28.03
27.92
21.52
29.64
32.72
60
26.57
Payout ratio%
7.51
9.43
7.47
8.24
7.04
6.10
4.32
3.83
2.82
2.64
3.64
3.83
6.57
22
0.906
Shares (diluted)B
1.330
1.388
1.502
1.699
1.998
2.031
2.384
2.704
2.765
2.885
0.900
7.63%
8.91%
80
27.36
Buyback yield%
31.02
32.78
34.97
36.89
39.83
37.82
39.82
37.23
37.68
34.73
18.35
37.68
37.06
12
0.325
D/E ratiox
1.759
1.611
1.650
1.839
1.996
2.058
1.910
1.991
2.189
2.334
1.207
2.058
1.950
54
1.293
Enterprise valueR B
2.515
2.695
2.874
2.866
3.385
3.477
3.739
3.646
3.915
4.640
0.218
6.51%
6.10%
86
1.320
LT debtR B
0.790
0.757
0.739
0.841
0.886
0.909
0.903
1.008
1.034
1.146
0.589
5.29%
3.75%
34
Revenue
R 2.458B
6.02%
1.00×
Cost of revenue
R 1.574B
6.38%
1.03×
Operating expenses
R 333.0M
5.53%
0.95×
Cash and investments
18.29%
Spread over hurdle
21.18%