2.849
RevenueR B
2.226
2.447
2.617
2.886
3.056
3.268
3.479
3.763
4.101
4.466
2.935
7.89%
8.10%
86
25.34
Revenue growth%
0.40
0.40
1.72
3.74
2.47
0.40
1.22
1.42
1.12
0.40
20.37
1.12
1.17
52
18.41
Gross margin%
6.68
4.43
2.79
1.47
0.40
2.33
0.48
1.14
3.21
2.46
13.17
2.33
2.39
57
4.38
Operating margin%
2.45
0.40
2.44
0.77
3.10
1.91
1.53
3.56
3.94
5.98
15.86
3.56
2.45
45
15.82
Net margin%
1.32
1.64
3.13
0.78
2.28
3.66
0.73
1.90
0.40
0.40
20.98
0.73
1.48
77
9.942
P/E ratio (avg)x
37.73
40.69
39.71
39.34
41.81
41.87
44.97
47.39
45.13
48.10
35.80
45.13
41.84
86
29.72
EV/EBITx
20.31
20.79
18.07
17.39
17.86
18.90
17.27
18.81
20.18
19.19
22.89
18.90
18.85
17
16.33
FCF yield (avg)%
10.22
11.34
12.99
13.54
12.55
10.07
11.93
13.32
14.54
12.55
18.64
12.55
12.55
13
18.43
FCF margin%
13.29
16.10
14.41
16.36
17.74
17.24
17.37
20.03
18.15
16.78
12.41
17.37
17.01
38
1.654
FCF / Net incomex
0.316
0.311
0.305
0.300
0.311
0.349
0.380
0.449
0.434
0.432
0.178
0.432
0.332
74
22.16
ROIC%
7.60
5.26
8.22
9.84
9.32
11.59
10.19
10.22
9.28
10.07
12.22
10.19
9.58
76
19.75
Return on equity%
24.14
26.73
23.89
23.34
23.67
26.06
28.26
25.52
27.07
28.82
10.16
27.07
25.79
68
22.62
Return on assets%
24.20
24.99
26.49
24.88
26.06
25.30
28.03
28.20
29.17
26.38
16.65
28.03
26.22
34
9.93
EPSR
5.09
5.69
6.69
7.69
8.23
8.89
9.99
10.59
10.14
11.39
10.55
6.70%
9.04%
—
16.81
EPS growth%
16.62
15.15
14.39
14.99
14.77
12.03
9.88
8.51
11.13
10.81
23.45
10.81
13.21
45
2.27
Bookvalue per shR
10.58
10.06
11.16
11.29
11.27
10.89
11.90
12.38
14.59
15.57
5.69
6.67%
5.01%
—
3.26
FCF per shareR
2.97
3.18
3.30
3.47
3.35
3.56
3.49
4.07
3.87
3.81
9.98
2.57%
3.93%
—
10.76
Dividend per shR
14.72
16.19
15.92
18.96
18.28
18.52
20.48
23.29
25.01
28.24
9.67
9.09%
7.39%
—
2.50
Div yield (avg)%
15.21
12.47
12.42
15.24
18.18
18.89
20.93
18.12
20.99
21.14
29.90
20.93
18.15
42
16.51
Payout ratio%
12.03
12.37
9.86
12.70
13.46
11.04
9.51
8.16
7.75
9.05
2.86
9.05
10.45
79
336.4
Shares (diluted)M
280.1
312.8
327.1
344.4
323.2
357.1
340.1
355.2
368.4
358.2
333.4
2.08%
2.32%
26
22.89
Buyback yield%
17.85
18.34
19.08
17.72
18.79
17.09
15.93
13.49
11.28
10.46
16.70
13.49
17.40
44
0.264
D/E ratiox
2.957
3.132
3.022
3.553
3.556
3.618
3.783
4.449
4.625
4.944
1.381
4.449
3.587
46
4.207
Enterprise valueR B
3.518
3.607
3.766
4.241
4.491
4.459
4.683
4.666
4.297
4.349
1.166
(0.64%)
2.11%
36
0.236
LT debtR B
0.939
1.048
1.100
1.013
0.975
1.053
0.969
0.927
0.905
0.852
4.455
(2.65%)
(1.31%)
83
Revenue
R 4.466B
8.10%
1.00×
Cost of revenue
R 3.127B
8.10%
1.00×
Operating expenses
R 884.4M
7.93%
0.98×
Cash and investments
19.12%
Spread over hurdle
(5.54%)