8.077
RevenueR B
8.381
8.779
9.105
9.553
9.864
10.47
11.06
11.69
11.98
8.433
8.902
4.64%
4.18%
84
5.53
Revenue growth%
0.40
0.40
0.70
2.10
3.72
6.43
9.14
12.06
9.22
12.81
2.19
9.14
2.91
22
28.36
Gross margin%
9.73
11.21
8.69
9.93
9.47
10.21
7.24
7.56
7.48
12.07
25.73
7.56
9.60
27
11.15
Operating margin%
15.01
12.79
14.65
14.28
12.13
14.25
16.53
16.49
16.77
4.66
19.53
16.49
14.46
31
3.58
Net margin%
27.34
26.72
26.67
25.39
24.67
26.61
27.39
29.07
28.81
26.46
14.01
27.39
26.70
44
34.41
P/E ratio (avg)x
6.427
5.868
6.454
6.341
6.590
6.584
7.273
7.963
8.498
13.80
18.35
7.273
6.587
79
8.200
EV/EBITx
16.65
17.74
19.14
18.00
16.65
17.66
15.16
13.78
13.38
13.94
16.90
15.16
17.15
32
22.83
FCF yield (avg)%
22.32
22.76
24.56
26.15
28.31
31.20
31.09
33.80
35.08
4.68
22.93
31.20
27.23
55
15.67
FCF margin%
14.97
12.85
13.10
15.69
14.57
13.92
16.69
18.15
19.06
7.14
23.77
16.69
15.32
19
1.042
FCF / Net incomex
1.007
1.000
1.116
1.001
1.068
0.950
0.849
0.918
1.007
0.706
0.108
0.950
1.004
30
22.92
ROIC%
21.07
20.07
22.77
20.09
20.80
20.39
18.24
17.42
17.57
27.58
27.81
18.24
20.08
10
17.67
Return on equity%
21.66
24.03
23.17
23.96
21.20
23.01
22.40
23.13
24.37
22.38
6.88
23.01
23.07
52
18.00
Return on assets%
0.96
1.33
0.40
0.40
0.40
0.40
0.40
0.40
1.53
20.97
24.54
0.40
0.40
63
0.56
EPSR
1.29
1.57
1.63
1.97
1.95
2.26
2.24
2.27
2.72
0.59
0.68
6.61%
10.15%
—
13.57
EPS growth%
21.60
20.75
20.73
22.29
24.95
25.44
25.22
23.58
22.60
14.68
29.21
24.95
22.44
15
0.81
Bookvalue per shR
0.14
0.14
0.14
0.13
0.14
0.13
0.12
0.13
0.12
1.30
0.89
(1.53%)
(3.47%)
—
1.02
FCF per shareR
0.32
0.31
0.31
0.34
0.32
0.30
0.30
0.35
0.35
0.92
0.85
0.83%
1.88%
—
0.57
Dividend per shR
2.04
2.35
2.85
3.11
3.26
3.79
4.49
4.76
5.76
1.20
1.06
13.11%
11.09%
—
7.00
Div yield (avg)%
33.54
35.97
34.27
34.36
35.15
35.27
33.73
35.72
36.68
5.59
29.35
35.27
34.76
16
10.93
Payout ratio%
28.21
25.67
23.90
22.25
21.91
19.65
18.41
18.00
20.83
26.27
11.96
19.65
22.08
10
6.812
Shares (diluted)B
7.303
7.894
8.006
9.193
8.902
10.04
11.07
11.85
11.91
7.144
6.869
5.32%
5.09%
52
26.59
Buyback yield%
0.40
0.40
2.16
2.75
4.89
2.48
3.60
4.51
6.46
11.52
9.96
4.51
2.61
38
1.217
D/E ratiox
1.240
1.412
1.413
1.435
1.569
1.681
1.899
1.851
1.894
0.955
1.224
1.851
1.502
48
1.303
Enterprise valueR B
15.97
15.79
15.64
15.59
15.32
14.68
13.87
15.24
14.37
8.782
3.674
(1.61%)
(2.20%)
22
12.20
LT debtR B
4.918
4.515
4.344
4.060
3.669
3.758
4.156
4.263
4.077
12.63
5.000
0.08%
(2.36%)
64
Revenue
R 11.98B
4.18%
1.00×
Cost of revenue
R 6.940B
3.96%
0.98×
Operating expenses
R 2.141B
4.59%
1.04×
Goodwill & intangibles
20.39%
Property and equipment
17.87%