13.07
RevenueR B
15.81
16.77
17.87
19.69
21.03
22.43
24.09
26.23
27.94
30.21
13.63
7.51%
7.80%
19
27.29
Revenue growth%
24.04
21.28
23.65
22.38
20.47
20.72
18.69
16.96
16.61
15.64
9.60
16.96
20.60
20
27.21
Gross margin%
13.28
15.58
14.13
14.65
16.51
18.99
16.98
19.91
18.25
15.78
3.56
18.25
16.14
70
13.02
Operating margin%
23.30
20.64
21.70
19.83
20.80
21.77
23.80
25.37
23.78
22.48
3.85
23.78
22.12
84
21.28
Net margin%
2.47
1.88
2.86
5.42
4.07
5.13
5.45
8.43
7.22
8.16
23.34
7.22
5.27
93
36.88
P/E ratio (avg)x
48.78
50.86
56.11
52.02
51.50
50.31
52.02
59.56
56.47
57.43
17.32
56.47
52.02
73
19.17
EV/EBITx
38.75
39.86
39.13
43.56
47.41
47.97
50.66
51.33
51.17
58.12
37.63
51.17
47.69
61
13.15
FCF yield (avg)%
6.24
7.64
7.77
4.93
5.99
4.15
5.25
4.95
3.04
3.28
15.97
4.15
5.10
88
19.56
FCF margin%
31.61
31.96
33.93
35.99
36.95
34.75
37.11
34.75
34.25
32.92
26.06
34.75
34.50
45
1.205
FCF / Net incomex
1.587
1.928
2.255
2.644
2.927
3.465
3.662
3.994
4.826
5.779
1.365
3.994
3.196
93
22.60
ROIC%
5.31
4.52
4.13
3.33
1.76
2.56
1.92
3.30
3.75
4.34
22.07
3.30
3.54
48
8.66
Return on equity%
15.13
16.78
14.62
12.10
14.35
16.95
18.23
16.82
14.62
16.29
24.53
16.82
15.71
43
12.17
Return on assets%
11.58
12.81
10.09
7.42
6.92
8.39
8.48
10.14
9.75
9.80
11.99
9.75
9.78
55
2.57
EPSR
8.31
8.11
8.68
8.55
8.62
8.97
8.62
9.36
9.69
9.96
2.85
2.93%
2.47%
—
25.62
EPS growth%
9.57
6.89
6.19
5.98
4.06
3.37
4.59
6.41
8.21
8.53
19.34
6.41
6.30
88
5.01
Bookvalue per shR
5.34
5.89
5.82
6.27
5.72
5.20
4.84
4.79
4.85
5.38
5.00
(1.22%)
0.26%
—
2.12
FCF per shareR
4.33
4.53
4.53
4.94
4.93
4.86
4.60
4.57
4.97
4.88
3.53
(0.24%)
2.25%
—
6.43
Dividend per shR
2.51
2.74
2.90
2.90
3.24
3.50
3.63
3.72
3.81
3.98
3.34
4.23%
4.54%
—
8.57
Div yield (avg)%
25.72
28.52
30.94
31.72
28.74
30.45
31.77
29.61
30.45
27.75
5.71
30.45
30.03
57
10.95
Payout ratio%
30.77
30.84
32.29
29.85
31.00
30.04
30.00
29.31
29.71
29.37
4.99
29.71
30.02
72
2.774
Shares (diluted)B
2.923
3.168
3.732
4.078
4.004
4.072
3.942
4.377
4.306
4.293
2.837
1.40%
3.96%
29
13.29
Buyback yield%
15.19
13.69
12.14
10.51
10.40
9.12
10.25
7.57
8.22
9.58
23.76
9.12
10.32
24
0.891
D/E ratiox
2.019
2.367
2.858
3.348
3.924
4.642
5.429
5.894
5.756
5.867
0.918
5.756
4.283
77
15.75
Enterprise valueR B
40.27
39.89
40.54
38.97
45.54
52.39
54.25
60.34
57.49
58.12
24.06
5.00%
4.54%
79
17.69
LT debtR B
2.106
2.133
2.198
2.264
2.560
2.660
2.379
2.680
2.822
2.882
24.99
2.39%
3.45%
25
Revenue
R 30.21B
7.80%
1.00×
Cost of revenue
R 15.06B
7.47%
0.97×
Operating expenses
R 6.858B
7.77%
1.00×
Spread over hurdle
(11.45%)