1.031
RevenueR B
0.928
1.004
1.043
1.103
1.144
1.219
1.296
1.357
1.420
1.538
1.087
6.11%
5.92%
31
8.23
Revenue growth%
33.11
32.37
29.88
31.01
29.06
29.23
28.47
28.20
28.88
28.35
21.10
28.47
29.15
80
4.52
Gross margin%
3.28
5.01
5.56
3.76
6.03
4.53
7.32
8.28
11.13
10.23
19.95
8.28
5.79
29
5.67
Operating margin%
29.02
28.19
27.01
28.86
28.53
27.81
30.07
31.46
29.69
31.11
24.24
30.07
28.94
10
26.18
Net margin%
18.99
18.94
19.47
19.36
17.54
18.89
16.70
14.52
15.24
15.66
26.26
15.66
18.22
48
10.87
P/E ratio (avg)x
51.49
50.11
56.02
57.48
57.82
53.28
60.57
67.50
73.54
82.03
13.18
67.50
57.65
11
25.35
EV/EBITx
27.97
32.69
31.98
33.40
36.74
34.59
39.96
39.19
41.28
39.44
6.084
39.44
35.66
61
21.71
FCF yield (avg)%
35.00
37.33
39.08
38.04
40.13
42.78
44.91
44.30
42.79
41.33
13.84
42.79
40.73
12
27.02
FCF margin%
0.40
1.48
2.74
0.40
2.65
1.51
4.07
1.93
4.02
5.41
10.54
4.02
2.29
42
1.500
FCF / Net incomex
1.403
1.403
1.534
1.554
1.762
1.956
2.125
2.051
2.291
2.139
1.219
2.125
1.859
18
26.60
ROIC%
6.10
3.50
0.87
3.52
5.42
4.20
5.84
6.87
9.66
7.81
28.15
6.87
5.63
8
8.49
Return on equity%
14.88
16.04
17.40
17.76
20.22
22.93
20.42
17.95
20.31
18.22
19.74
20.31
18.09
41
6.15
Return on assets%
12.00
11.06
12.72
10.90
12.92
13.66
12.55
15.35
15.47
15.67
12.62
15.35
12.82
24
2.12
EPSR
3.31
3.43
3.56
3.48
3.76
4.20
4.73
4.84
5.34
5.89
2.18
9.39%
7.18%
—
21.46
EPS growth%
26.15
26.13
25.77
25.56
28.51
29.48
31.42
29.33
26.34
29.03
24.31
29.33
27.42
71
0.73
Bookvalue per shR
1.05
1.19
1.26
1.28
1.26
1.18
1.29
1.27
1.17
1.27
0.41
0.12%
1.78%
—
0.61
FCF per shareR
0.50
0.48
0.48
0.47
0.49
0.51
0.57
0.63
0.69
0.65
1.36
5.78%
3.37%
—
0.33
Dividend per shR
4.04
4.32
4.88
5.58
5.67
6.37
6.79
6.97
6.73
6.99
1.56
4.28%
7.32%
—
24.40
Div yield (avg)%
13.99
15.65
14.46
15.01
15.93
13.24
16.20
19.16
17.40
19.43
9.84
17.40
15.79
62
6.49
Payout ratio%
15.11
16.05
15.52
14.16
16.74
15.68
15.75
17.21
18.32
18.54
16.66
17.21
15.90
92
502.9
Shares (diluted)M
376.3
382.1
392.1
347.6
384.1
362.6
394.4
426.5
434.7
388.5
519.5
0.23%
(0.87%)
52
13.74
Buyback yield%
27.18
25.56
27.30
29.39
31.59
32.18
34.86
35.60
37.46
38.00
17.36
35.60
31.88
19
0.480
D/E ratiox
1.339
1.284
1.210
1.248
1.198
1.331
1.502
1.666
1.725
1.866
0.123
1.666
1.335
86
1,284
Enterprise valueR M
663.2
576.6
518.7
465.7
490.4
520.0
538.9
510.8
496.7
437.3
516.7
(2.27%)
(4.80%)
15
1.012
LT debtR B
1.438
1.366
1.383
1.330
1.229
1.163
1.276
1.381
1.449
1.458
0.857
3.48%
(0.47%)
80
Revenue
R 1.538B
5.92%
1.00×
Cost of revenue
R 843.2M
5.92%
1.00×
Operating expenses
R 328.9M
5.95%
1.00×