0.615
RevenueR B
0.718
0.764
0.792
0.834
0.868
0.897
0.916
0.965
1.015
1.053
0.682
3.96%
4.23%
48
19.65
Revenue growth%
12.46
14.46
13.70
11.34
13.42
12.90
15.74
17.28
16.10
17.98
11.79
16.10
14.08
9
19.37
Gross margin%
27.97
30.79
33.01
33.90
36.50
39.19
39.44
41.48
40.95
39.61
20.44
39.61
37.84
13
19.93
Operating margin%
6.07
7.98
6.24
4.69
2.09
0.40
0.40
0.40
0.40
0.40
10.90
0.40
1.24
33
17.98
Net margin%
16.93
16.12
17.74
15.60
14.36
17.11
16.08
17.30
18.95
20.94
20.26
17.30
17.02
33
10.65
P/E ratio (avg)x
17.64
20.57
20.51
19.85
22.78
26.40
29.56
31.04
33.08
33.20
20.71
31.04
24.59
7
21.58
EV/EBITx
17.99
19.77
17.43
15.96
16.74
15.70
14.90
13.02
14.24
13.87
8.457
14.24
15.83
52
19.64
FCF yield (avg)%
9.38
10.06
7.94
5.42
3.86
5.35
4.78
3.40
5.65
3.38
14.47
4.78
5.38
43
12.43
FCF margin%
5.74
4.99
4.45
1.63
0.96
0.40
0.40
1.33
3.37
1.33
6.73
1.33
1.48
31
0.206
FCF / Net incomex
1.108
1.261
1.363
1.410
1.304
1.452
1.498
1.661
1.527
1.426
1.038
1.498
1.418
26
6.26
ROIC%
19.31
21.38
19.46
19.22
20.54
21.23
22.78
22.62
20.72
22.74
14.25
22.62
20.97
30
29.53
Return on equity%
23.50
21.15
23.40
25.73
27.97
26.67
24.17
24.77
22.37
25.28
9.63
24.77
24.47
83
26.41
Return on assets%
21.95
24.93
25.06
23.95
21.54
24.50
21.61
23.14
23.89
23.99
12.88
23.89
23.92
85
15.37
EPSR
8.71
9.87
11.00
10.68
12.22
12.34
14.20
16.63
18.05
18.54
16.54
8.69%
8.96%
—
18.53
EPS growth%
16.11
13.80
14.33
13.86
15.35
14.92
17.85
17.49
19.93
19.97
26.29
17.85
15.73
13
7.44
Bookvalue per shR
5.64
5.42
5.00
5.45
5.45
5.89
5.54
5.41
5.91
6.05
6.71
2.12%
1.52%
—
13.50
FCF per shareR
5.14
5.19
5.96
7.03
7.90
9.14
10.67
12.36
12.24
13.73
18.48
11.69%
10.91%
—
8.65
Dividend per shR
27.13
26.75
29.89
34.59
39.32
46.76
55.30
58.26
58.55
60.53
18.75
9.01%
9.92%
—
5.71
Div yield (avg)%
3.94
4.99
4.81
3.40
6.14
7.83
6.72
4.16
6.48
5.98
3.78
6.48
5.48
48
16.19
Payout ratio%
17.06
19.21
21.13
20.17
19.81
20.01
22.12
23.37
25.77
25.57
10.15
23.37
20.65
91
37.42
Shares (diluted)M
34.03
29.79
28.52
25.55
24.00
25.52
24.74
22.69
22.01
19.82
38.10
(3.76%)
(5.94%)
44
26.06
Buyback yield%
30.86
29.75
27.33
28.45
29.54
31.36
34.33
32.09
30.31
27.47
22.33
31.36
30.03
34
1.779
D/E ratiox
0.459
0.450
0.409
0.365
0.396
0.384
0.348
0.348
0.332
0.294
0.527
0.348
0.375
30
324.9
Enterprise valueR M
547.4
590.0
581.2
538.6
522.6
494.0
529.2
499.0
556.5
574.6
175.8
1.92%
1.40%
47
786.0
LT debtR M
525.8
555.4
583.4
622.9
640.9
591.8
599.1
552.2
602.0
622.5
565.2
(0.58%)
0.88%
78
Revenue
R 1.053B
4.23%
1.00×
Cost of revenue
R 696.1M
4.10%
0.99×
Operating expenses
R 135.1M
4.16%
0.99×
Cash and investments
20.27%
Goodwill & intangibles
15.19%
Spread over hurdle
26.35%