3.581
RevenueR M
10.71
11.06
11.54
11.66
12.13
12.59
13.09
13.45
13.79
14.19
3.708
3.18%
2.92%
60
29.90
Revenue growth%
32.16
33.27
33.31
32.67
35.46
35.45
34.81
36.81
37.84
35.39
3.18
35.45
35.10
72
17.32
Gross margin%
3.03
2.08
1.64
2.33
1.03
0.40
0.40
0.40
0.40
0.40
14.26
0.40
0.72
11
7.94
Operating margin%
6.08
7.40
10.02
11.04
12.19
10.93
8.22
5.94
8.60
5.86
5.39
8.22
8.41
75
2.74
Net margin%
19.21
20.19
19.85
21.42
21.17
23.24
24.95
26.04
25.47
27.21
5.25
25.47
22.33
93
22.86
P/E ratio (avg)x
48.93
58.98
58.17
58.71
65.35
67.73
79.61
79.88
85.18
94.33
12.03
79.88
66.54
17
34.50
EV/EBITx
8.266
7.127
6.491
7.002
7.108
6.716
7.257
6.764
6.858
6.123
8.417
6.764
6.930
15
13.37
FCF yield (avg)%
9.20
7.38
8.69
9.41
8.68
11.66
14.31
14.60
16.78
18.48
21.00
14.60
10.54
31
3.37
FCF margin%
19.97
18.30
19.55
17.29
15.72
14.03
12.21
11.75
9.85
8.21
12.26
11.75
14.88
66
0.431
FCF / Net incomex
1.781
2.048
1.971
2.129
2.286
2.525
2.672
2.628
2.876
3.289
0.618
2.672
2.405
91
14.54
ROIC%
5.05
6.58
4.75
1.83
3.33
3.82
3.11
1.05
1.86
2.52
5.92
2.52
3.22
28
19.72
Return on equity%
15.52
14.77
13.52
13.62
15.02
14.88
16.87
16.01
18.74
21.30
27.07
16.87
15.27
59
25.09
Return on assets%
28.13
28.71
29.28
31.76
34.66
35.52
37.64
38.42
38.48
39.06
27.28
38.42
35.09
54
0.14
EPSR
0.07
0.06
0.07
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.16
0.07%
(3.38%)
—
12.61
EPS growth%
29.53
30.26
33.01
30.69
29.93
27.39
27.14
24.74
27.39
30.15
19.09
27.39
29.73
44
0.06
Bookvalue per shR
0.13
0.15
0.16
0.17
0.16
0.15
0.18
0.17
0.20
0.22
0.07
6.26%
6.20%
—
0.16
FCF per shareR
0.26
0.29
0.29
0.28
0.27
0.25
0.27
0.29
0.29
0.30
0.21
2.10%
2.64%
—
0.08
Dividend per shR
0.11
0.09
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.04
(2.76%)
(3.18%)
—
13.26
Div yield (avg)%
32.08
31.26
34.04
35.48
36.57
33.61
32.37
33.20
34.73
32.25
4.76
33.20
33.40
17
24.01
Payout ratio%
11.22
10.52
8.57
10.37
9.20
8.77
7.46
6.44
7.87
7.59
2.34
7.59
8.67
73
65.12
Shares (diluted)M
54.52
51.79
53.78
56.10
58.78
53.04
45.07
40.09
35.55
37.52
66.21
(8.59%)
(3.71%)
70
4.14
Buyback yield%
15.14
12.34
12.96
12.78
12.70
11.74
11.85
10.17
7.67
4.70
19.00
10.17
12.09
11
1.261
D/E ratiox
1.461
1.518
1.489
1.654
1.854
1.740
1.737
1.698
1.912
2.069
1.673
1.740
1.718
85
9.526
Enterprise valueR M
14.56
14.68
14.67
17.14
17.38
17.35
18.42
20.35
22.22
23.17
1.813
5.91%
5.29%
62
6.104
LT debtR M
3.391
3.687
3.965
4.195
4.377
5.147
6.174
6.237
6.103
6.828
12.77
9.30%
8.20%
13
Revenue
R 14.19M
2.92%
1.00×
Cost of revenue
R 9.930M
2.92%
1.00×
Operating expenses
R 3.018M
2.92%
1.00×
Cash and investments
19.65%
Goodwill & intangibles
19.61%