0.530
RevenueR B
2.411
2.459
2.475
2.531
2.574
2.599
2.662
2.671
2.749
2.837
0.574
1.97%
1.79%
28
11.54
Revenue growth%
0.40
0.40
0.40
0.40
0.47
0.40
2.98
3.03
4.11
3.07
10.02
3.03
0.44
60
9.57
Gross margin%
28.97
26.33
25.03
27.70
30.10
30.27
27.29
27.98
26.78
25.79
11.02
27.29
27.50
44
26.24
Operating margin%
3.53
1.90
3.28
6.11
8.22
8.60
6.17
7.60
7.36
6.33
27.24
7.36
6.25
21
21.25
Net margin%
10.82
9.97
7.44
6.90
8.22
8.59
8.73
6.29
8.70
9.18
10.76
8.70
8.64
82
7.658
P/E ratio (avg)x
28.13
28.76
27.85
31.93
35.58
33.75
34.73
37.38
40.45
41.98
23.66
37.38
34.24
20
15.72
EV/EBITx
10.65
11.56
10.17
10.01
10.67
10.21
10.53
10.70
9.178
9.692
29.06
10.21
10.37
22
10.32
FCF yield (avg)%
7.03
5.82
8.22
8.80
9.14
8.64
7.40
7.14
4.62
1.66
27.99
7.14
7.27
48
27.18
FCF margin%
17.93
18.92
17.18
16.75
14.47
13.57
16.36
15.25
15.59
17.15
26.79
15.59
16.56
24
0.865
FCF / Net incomex
0.797
0.924
1.012
0.959
0.965
1.002
1.172
1.387
1.628
1.648
0.879
1.387
1.007
16
11.43
ROIC%
8.71
6.23
7.80
5.14
3.31
3.09
2.79
1.85
0.40
1.65
25.56
1.85
3.20
62
13.93
Return on equity%
4.00
3.99
4.99
6.76
7.31
7.49
6.87
6.21
6.41
3.77
24.34
6.41
6.31
31
21.59
Return on assets%
8.04
10.03
8.39
5.93
6.66
7.99
5.32
3.42
5.57
6.17
17.21
5.57
6.41
75
0.34
EPSR
1.75
1.90
1.79
1.74
1.64
1.61
1.68
1.52
1.41
1.49
0.36
(1.94%)
(1.17%)
—
15.06
EPS growth%
17.67
15.93
17.47
20.46
19.21
18.62
21.25
20.68
22.40
22.42
21.53
21.25
19.83
6
1.27
Bookvalue per shR
1.02
1.06
1.17
1.15
1.23
1.20
1.08
1.12
1.19
1.14
1.15
(1.50%)
0.85%
—
1.51
FCF per shareR
0.46
0.43
0.44
0.42
0.44
0.44
0.46
0.50
0.52
0.47
1.63
1.06%
0.71%
—
0.67
Dividend per shR
0.50
0.51
0.50
0.48
0.52
0.48
0.45
0.50
0.56
0.63
0.66
3.93%
3.23%
—
11.01
Div yield (avg)%
16.74
15.27
16.29
13.32
15.85
14.05
15.38
14.24
13.06
13.03
24.80
14.05
14.75
35
29.01
Payout ratio%
13.46
16.43
18.95
21.70
20.41
22.02
22.81
21.21
19.16
19.03
24.97
21.21
19.79
44
1.296
Shares (diluted)B
1.617
1.601
1.641
1.651
1.744
1.670
1.821
2.142
2.145
2.242
1.292
5.15%
4.25%
67
14.13
Buyback yield%
5.21
6.14
6.73
9.63
10.13
12.91
13.49
11.67
12.15
11.42
16.07
12.15
10.77
55
0.384
D/E ratiox
1.086
1.189
1.102
1.093
1.243
1.237
1.334
1.328
1.240
1.405
0.506
1.328
1.238
94
1.172
Enterprise valueR B
3.606
3.683
3.867
3.827
3.870
3.661
4.061
4.349
4.637
4.463
0.656
2.89%
3.25%
21
2.525
LT debtR B
1.889
1.851
1.851
2.001
1.944
1.724
1.539
1.555
1.369
1.374
0.732
(6.70%)
(3.11%)
70
Revenue
R 2.837B
1.79%
1.00×
Cost of revenue
R 1.815B
1.86%
1.01×
Operating expenses
R 537.8M
1.53%
0.97×
Property and equipment
17.59%
Goodwill & intangibles
16.44%
Spread over hurdle
(6.18%)