1.994
RevenueR B
1.266
1.327
1.362
1.403
1.463
1.530
1.573
1.658
1.758
2.184
2.361
4.62%
3.96%
69
3.14
Revenue growth%
12.42
10.94
9.60
8.79
10.05
12.74
13.84
14.39
13.15
8.41
15.51
13.15
11.68
20
19.12
Gross margin%
19.83
17.02
15.62
15.16
17.45
18.93
21.67
20.41
17.71
19.20
4.43
18.93
18.32
94
5.02
Operating margin%
18.53
21.07
23.73
24.91
25.27
22.53
20.41
19.26
21.34
23.93
15.09
21.34
21.21
30
16.62
Net margin%
21.62
19.11
21.41
21.16
19.78
19.00
20.01
20.32
20.61
12.80
14.50
20.01
20.23
47
27.81
P/E ratio (avg)x
13.35
12.27
11.46
11.81
10.92
10.58
10.09
9.181
9.743
6.744
30.99
10.09
11.19
86
35.50
EV/EBITx
23.37
25.56
23.23
23.91
21.72
22.86
25.55
24.46
24.81
33.76
21.10
24.46
24.01
69
10.64
FCF yield (avg)%
8.83
11.19
10.85
9.39
10.61
8.67
6.63
3.88
2.37
5.81
15.33
6.63
9.11
56
22.28
FCF margin%
14.01
11.47
8.83
8.95
10.12
12.97
14.64
14.31
16.39
9.21
22.63
14.31
13.49
80
0.173
FCF / Net incomex
0.759
0.719
0.675
0.610
0.676
0.702
0.782
0.863
0.913
1.125
0.644
0.782
0.711
13
21.06
ROIC%
12.35
9.60
12.39
10.60
9.57
9.36
8.93
9.13
10.03
17.47
5.60
9.36
9.82
82
17.82
Return on equity%
24.78
25.95
28.39
29.91
29.81
31.96
32.88
31.43
30.81
20.40
27.13
31.43
29.86
8
3.62
Return on assets%
19.61
17.41
16.40
18.59
18.20
16.98
19.15
16.33
14.35
26.48
19.74
16.98
17.81
70
5.96
EPSR
4.66
5.09
5.44
5.34
5.52
5.42
5.91
5.24
4.56
6.66
6.81
(3.11%)
(1.17%)
—
6.14
EPS growth%
14.79
17.08
14.24
14.95
13.47
15.39
15.74
16.85
14.86
29.09
12.35
15.39
14.90
33
7.33
Bookvalue per shR
11.26
11.45
13.81
15.76
15.82
18.23
20.86
24.94
28.18
6.21
1.37
12.33%
12.76%
—
7.31
FCF per shareR
13.47
14.07
16.57
17.44
19.38
23.23
24.39
27.84
31.13
7.30
8.11
12.30%
11.30%
—
7.36
Dividend per shR
6.88
7.47
7.23
7.14
6.66
6.20
6.69
7.18
7.87
4.27
2.85
1.98%
0.59%
—
13.03
Div yield (avg)%
29.83
31.30
30.55
28.63
26.26
28.01
27.70
28.10
27.22
5.42
21.89
27.70
28.06
91
12.81
Payout ratio%
28.74
30.25
32.32
30.64
31.54
32.40
33.78
35.11
36.07
17.92
12.98
33.78
31.93
47
195.0
Shares (diluted)M
360.7
369.0
369.3
430.8
505.8
612.7
730.0
825.5
892.7
193.8
190.4
15.68%
12.08%
62
22.82
Buyback yield%
23.91
23.04
21.71
23.17
25.75
24.26
24.48
23.12
21.72
15.61
13.37
24.26
23.51
14
1.020
D/E ratiox
2.037
2.136
2.314
2.666
3.121
3.788
4.591
5.449
6.124
0.318
1.376
4.591
2.893
57
1.220
Enterprise valueR B
0.124
0.133
0.122
0.124
0.114
0.121
0.120
0.113
0.115
0.982
1.878
(1.52%)
(1.20%)
92
0.988
LT debtR B
1.305
1.201
1.234
1.379
1.592
1.574
1.665
1.817
1.982
0.170
1.510
7.52%
5.88%
35
Revenue
R 1.758B
3.96%
1.00×
Cost of revenue
R 1.123B
4.01%
1.00×
Operating expenses
R 357.9M
4.10%
1.01×
Cash and investments
16.92%
Spread over hurdle
(5.79%)