2.319
RevenueR B
2.694
2.948
3.231
3.465
3.841
4.098
4.541
5.057
5.555
5.912
2.521
9.01%
9.30%
86
17.95
Revenue growth%
4.52
4.54
4.52
1.77
3.08
1.79
2.02
0.40
2.35
5.02
8.81
2.02
2.71
68
24.39
Gross margin%
20.19
20.68
20.97
21.99
24.79
23.75
22.69
25.07
25.67
24.51
22.88
24.51
23.22
87
13.22
Operating margin%
20.45
19.80
19.66
19.34
17.21
15.25
16.58
15.15
15.70
17.24
26.87
15.70
17.23
25
5.14
Net margin%
12.24
14.87
15.01
13.89
12.38
12.28
9.61
8.31
6.75
4.85
23.86
8.31
12.26
53
25.95
P/E ratio (avg)x
36.61
42.61
45.73
50.55
56.11
61.35
63.70
64.48
60.68
56.72
33.95
61.35
56.41
35
25.71
EV/EBITx
26.22
24.91
26.55
28.77
27.21
27.79
25.16
27.10
29.24
28.39
14.99
27.79
27.15
93
14.08
FCF yield (avg)%
14.50
12.96
14.01
16.67
19.09
21.32
21.67
23.90
25.48
28.17
15.89
23.90
20.21
64
15.87
FCF margin%
21.79
20.34
18.36
19.75
20.63
20.09
18.55
18.69
18.45
20.86
22.74
18.69
19.92
83
0.512
FCF / Net incomex
1.339
1.331
1.229
1.243
1.230
1.069
0.949
0.901
0.838
0.831
1.180
0.901
1.149
10
26.73
ROIC%
27.08
28.39
27.42
25.37
22.68
20.63
18.70
20.44
18.99
20.68
27.08
20.44
21.68
47
26.86
Return on equity%
19.44
22.08
19.42
17.14
15.56
18.13
15.28
14.29
11.66
14.22
23.12
14.29
16.35
38
18.60
Return on assets%
7.42
8.23
8.67
6.51
3.79
6.47
6.88
4.52
3.05
5.62
9.87
5.62
6.49
33
2.90
EPSR
1.72
1.59
1.62
1.76
1.93
2.08
1.90
1.74
1.80
1.74
3.12
(2.08%)
(0.08%)
—
15.51
EPS growth%
24.05
26.12
25.62
27.76
25.09
27.26
24.46
27.20
26.36
25.76
13.30
26.36
25.94
53
1.19
Bookvalue per shR
1.61
1.74
1.80
1.68
1.42
1.38
1.34
1.41
1.26
1.19
0.97
(3.49%)
(2.62%)
—
0.54
FCF per shareR
1.64
1.61
1.66
1.77
2.00
1.94
2.14
2.45
2.59
2.60
2.31
5.31%
5.94%
—
2.46
Dividend per shR
0.74
0.63
0.54
0.54
0.52
0.49
0.48
0.44
0.39
0.36
0.65
(6.89%)
(6.19%)
—
17.59
Div yield (avg)%
1.46
3.15
5.04
4.91
2.13
0.40
0.40
0.40
0.40
0.40
11.89
0.40
0.93
54
20.86
Payout ratio%
29.34
26.60
28.66
28.44
28.84
31.00
30.72
32.69
31.47
32.66
15.83
31.47
30.03
37
823.7
Shares (diluted)M
779.1
795.9
840.0
777.4
686.1
690.7
678.3
610.1
652.4
620.1
831.5
(2.00%)
(3.24%)
16
23.97
Buyback yield%
27.00
27.17
27.59
29.35
29.08
28.42
27.38
29.31
29.46
29.69
2.76
29.31
28.75
66
0.778
D/E ratiox
1.240
1.194
1.155
1.064
1.003
0.880
0.854
0.935
0.856
0.905
0.110
0.880
0.969
27
4.125
Enterprise valueR B
3.330
3.071
2.737
2.809
2.925
3.229
3.507
3.884
3.621
3.539
3.645
3.89%
1.08%
66
1.214
LT debtR B
3.215
3.371
2.870
2.561
2.778
2.967
2.583
2.800
2.666
2.347
3.346
(3.32%)
(4.48%)
81
Revenue
R 5.912B
9.30%
1.00×
Cost of revenue
R 3.574B
9.34%
1.00×
Operating expenses
R 955.2M
9.99%
1.06×
Goodwill & intangibles
21.32%
Cash and investments
16.37%