2.238
RevenueR B
1.066
1.141
1.229
1.314
1.407
1.504
1.629
1.773
1.880
1.976
2.380
7.02%
6.92%
41
28.64
Revenue growth%
27.71
30.56
29.01
31.66
31.46
29.65
31.50
34.04
34.85
33.11
9.66
33.11
31.48
8
12.55
Gross margin%
12.33
14.67
12.34
14.76
12.60
10.11
11.55
8.80
7.90
8.63
2.16
8.80
11.94
77
16.18
Operating margin%
13.05
15.58
15.63
17.46
17.09
16.29
14.23
11.85
11.82
11.99
23.73
11.99
14.90
46
23.15
Net margin%
1.93
4.66
3.36
5.33
4.26
1.37
3.93
2.23
5.16
6.37
9.57
3.93
4.09
32
22.88
P/E ratio (avg)x
22.86
22.13
24.38
22.03
24.45
26.63
26.49
29.14
26.90
27.20
19.35
26.90
25.47
47
29.04
EV/EBITx
18.58
19.29
18.84
18.55
20.63
21.63
24.13
22.31
23.50
22.94
13.98
22.94
21.13
41
11.21
FCF yield (avg)%
18.59
17.17
15.56
16.47
18.75
21.22
23.87
24.47
24.81
23.50
9.93
23.87
19.98
14
11.12
FCF margin%
5.18
5.83
3.37
1.16
1.83
4.51
5.78
3.46
5.71
6.96
8.73
5.71
4.84
68
1.798
FCF / Net incomex
1.370
1.489
1.688
1.554
1.507
1.579
1.480
1.678
1.776
1.710
0.803
1.678
1.566
21
21.88
ROIC%
12.82
11.15
10.87
10.85
13.29
10.79
9.05
7.95
6.19
4.53
23.59
7.95
10.82
77
24.00
Return on equity%
12.25
9.53
12.43
12.25
10.47
10.41
8.53
7.81
5.83
3.10
6.53
7.81
9.97
19
27.37
Return on assets%
20.94
21.85
23.75
21.75
21.86
21.30
19.60
18.62
17.96
16.26
9.46
18.62
21.12
33
0.53
EPSR
0.42
0.44
0.41
0.41
0.35
0.30
0.31
0.31
0.32
0.34
0.55
(0.73%)
(3.70%)
—
2.82
EPS growth%
2.36
4.32
6.13
9.06
7.62
6.54
4.92
2.05
1.31
0.40
19.47
2.05
4.62
13
1.02
Bookvalue per shR
1.27
1.20
1.12
1.15
1.23
1.36
1.28
1.35
1.31
1.36
1.35
2.04%
0.78%
—
1.22
FCF per shareR
1.08
1.08
1.15
1.10
1.06
1.11
1.18
1.17
1.10
1.24
0.52
3.08%
0.55%
—
0.61
Dividend per shR
1.77
1.71
1.81
1.69
1.86
1.87
1.77
1.65
1.91
1.91
1.11
0.52%
2.11%
—
23.06
Div yield (avg)%
9.69
11.48
10.46
10.15
8.08
6.55
5.70
3.50
2.07
2.45
26.44
3.50
7.32
46
11.86
Payout ratio%
7.20
7.41
8.23
6.94
4.38
6.11
7.43
7.72
5.75
6.25
20.35
6.25
7.07
36
0.492
Shares (diluted)B
1.049
1.189
1.367
1.444
1.454
1.638
1.886
1.870
1.972
2.073
0.505
7.34%
7.32%
75
20.37
Buyback yield%
10.75
11.93
13.46
12.41
9.99
8.17
8.53
8.40
6.33
5.73
12.39
8.17
9.26
62
0.287
D/E ratiox
1.697
1.804
2.138
2.220
2.613
2.952
3.302
3.339
3.864
3.750
1.314
3.339
2.783
47
2.590
Enterprise valueR B
2.541
2.445
2.483
2.920
2.921
2.853
3.185
3.589
3.619
4.181
1.425
7.43%
5.61%
19
1.349
LT debtR B
1.310
1.123
1.118
1.057
1.034
1.011
0.901
0.871
0.763
0.783
1.325
(5.41%)
(6.20%)
10
Revenue
R 1.976B
6.92%
1.00×
Cost of revenue
R 1.374B
6.85%
0.99×
Operating expenses
R 340.3M
6.99%
1.01×
Cash and investments
22.23%
Spread over hurdle
(4.04%)