2.660
RevenueR B
1.515
1.628
1.767
1.941
2.078
2.283
2.460
2.728
2.980
3.235
2.914
9.26%
8.93%
79
20.29
Revenue growth%
13.42
14.97
16.13
15.95
14.75
14.48
13.31
16.06
13.34
13.72
24.16
13.72
14.62
32
29.13
Gross margin%
5.93
4.54
5.22
7.96
6.20
3.55
1.92
4.19
3.15
3.22
13.37
3.22
4.37
25
10.22
Operating margin%
25.32
27.48
28.09
27.82
29.23
29.98
32.83
33.59
35.95
37.50
17.79
33.59
29.60
53
25.19
Net margin%
29.24
28.11
29.68
27.35
24.99
22.34
23.78
25.60
27.78
30.45
5.52
25.60
27.57
87
20.00
P/E ratio (avg)x
23.76
24.79
22.50
23.88
21.40
23.35
25.65
23.98
21.51
22.10
25.84
23.35
23.56
29
35.92
EV/EBITx
19.60
17.75
16.06
16.88
18.38
16.82
16.98
17.21
17.36
17.89
7.375
17.21
17.29
53
10.88
FCF yield (avg)%
13.16
14.82
15.05
17.56
16.56
16.10
15.99
14.27
11.65
12.38
21.54
14.27
14.93
27
17.98
FCF margin%
16.52
18.26
16.56
13.71
13.88
13.08
15.77
15.79
15.18
14.40
10.96
15.18
15.48
16
0.442
FCF / Net incomex
0.290
0.282
0.253
0.270
0.280
0.272
0.276
0.284
0.278
0.286
1.262
0.278
0.279
94
23.72
ROIC%
12.40
14.74
14.32
16.20
15.39
15.65
13.21
11.91
10.21
9.70
19.16
11.91
13.76
39
4.38
Return on equity%
21.08
21.17
24.10
22.31
22.61
24.17
21.31
23.21
22.74
24.37
15.67
23.21
22.68
35
5.31
Return on assets%
25.74
23.68
21.49
23.57
21.79
20.06
19.42
18.31
15.32
16.85
28.41
18.31
20.78
49
0.27
EPSR
0.12
0.13
0.13
0.13
0.12
0.11
0.13
0.13
0.14
0.15
0.30
3.63%
1.83%
—
23.95
EPS growth%
5.06
4.76
3.09
2.73
3.26
4.89
5.07
5.71
6.87
6.72
17.74
5.71
4.97
64
0.36
Bookvalue per shR
0.09
0.09
0.11
0.10
0.11
0.12
0.11
0.10
0.11
0.11
0.44
0.29%
3.39%
—
0.16
FCF per shareR
0.22
0.25
0.25
0.25
0.28
0.30
0.28
0.31
0.29
0.29
0.41
1.10%
3.71%
—
0.20
Dividend per shR
0.18
0.20
0.20
0.19
0.20
0.20
0.21
0.20
0.19
0.16
0.19
(4.09%)
(1.56%)
—
6.10
Div yield (avg)%
22.35
20.68
19.02
21.85
23.36
24.52
26.12
27.81
25.85
26.40
14.54
26.12
23.94
93
18.67
Payout ratio%
8.21
6.99
9.58
9.91
12.38
11.39
8.96
10.18
12.18
14.12
28.50
11.39
10.04
26
2.676
Shares (diluted)B
3.050
3.289
3.102
2.916
2.883
2.945
3.322
3.766
3.664
3.935
2.799
6.42%
2.57%
32
9.00
Buyback yield%
35.80
36.36
36.92
35.05
36.69
36.25
35.63
36.54
37.43
36.92
14.08
36.54
36.45
46
0.491
D/E ratiox
1.440
1.649
1.681
1.731
1.665
1.870
1.897
2.201
2.428
2.683
0.776
2.201
1.801
17
1.418
Enterprise valueR B
0.865
0.969
0.943
1.106
1.198
1.263
1.370
1.345
1.559
1.629
2.741
6.33%
7.99%
19
3.338
LT debtR B
2.084
2.212
2.018
1.809
2.012
1.997
2.161
2.041
2.020
2.087
0.276
0.73%
0.35%
15
Revenue
R 3.235B
8.93%
1.00×
Cost of revenue
R 2.122B
9.00%
1.01×
Operating expenses
R 785.0M
9.39%
1.04×
Cash and investments
15.30%
Spread over hurdle
(9.20%)