0.428
RevenueR B
1.358
1.420
1.473
1.568
1.671
1.761
1.805
1.886
2.011
2.149
0.437
5.16%
5.15%
57
21.80
Revenue growth%
21.56
19.12
16.39
16.98
18.21
19.58
19.58
17.11
19.89
19.24
19.43
19.58
19.18
53
12.26
Gross margin%
26.37
25.47
22.97
25.90
25.16
23.95
22.91
22.55
24.34
22.54
14.24
22.91
24.14
80
3.14
Operating margin%
25.71
28.19
29.80
28.57
31.51
32.72
32.94
30.77
30.65
27.93
9.47
30.77
30.22
95
27.04
Net margin%
6.72
7.29
7.08
7.72
5.36
3.53
5.64
3.45
3.42
6.38
12.51
3.53
6.01
76
30.78
P/E ratio (avg)x
28.49
31.19
30.60
33.56
35.31
37.06
36.54
40.80
44.13
47.32
37.42
40.80
35.93
91
32.54
EV/EBITx
32.09
36.12
39.69
44.75
50.31
49.59
56.24
57.31
58.53
57.46
29.35
57.31
49.95
41
28.66
FCF yield (avg)%
19.79
20.80
19.82
21.88
23.42
25.54
24.05
22.35
19.66
20.73
16.45
22.35
21.34
78
8.17
FCF margin%
25.67
24.77
23.65
26.04
28.54
31.12
28.57
28.25
26.16
26.09
2.90
28.25
26.12
93
1.342
FCF / Net incomex
1.759
1.883
1.972
1.847
2.103
1.964
2.144
2.425
2.591
3.008
0.897
2.425
2.037
45
17.00
ROIC%
5.32
3.80
4.27
6.04
4.17
4.11
2.70
2.30
5.15
6.80
24.98
4.11
4.22
71
2.42
Return on equity%
14.69
14.17
14.85
13.66
12.68
15.18
12.56
11.93
12.37
11.07
8.33
12.37
13.17
84
21.18
Return on assets%
25.98
26.73
29.40
26.67
24.95
27.50
29.18
28.33
29.65
31.38
9.85
29.18
27.91
54
1.95
EPSR
5.75
6.44
7.71
8.70
10.50
12.11
12.88
14.32
15.17
17.54
2.05
10.81%
12.22%
—
15.93
EPS growth%
20.14
21.41
18.69
21.36
24.27
25.47
24.84
25.70
27.50
30.16
13.73
25.70
24.55
24
1.75
Bookvalue per shR
5.64
5.30
5.47
5.09
4.63
4.54
3.93
3.41
2.99
3.13
2.08
(7.52%)
(6.40%)
—
5.15
FCF per shareR
4.22
4.54
5.09
5.03
5.48
5.34
5.84
6.06
6.81
7.33
4.31
5.99%
4.87%
—
4.19
Dividend per shR
0.80
0.70
0.78
0.74
0.81
0.73
0.68
0.61
0.63
0.70
4.11
(2.98%)
(2.15%)
—
9.67
Div yield (avg)%
19.72
17.64
19.68
16.74
15.35
14.40
15.13
14.22
13.02
11.95
19.27
14.22
15.24
34
11.67
Payout ratio%
0.69
0.40
0.40
0.40
0.40
2.83
2.62
3.43
0.91
3.36
17.52
2.83
0.80
40
235.3
Shares (diluted)M
440.5
459.6
463.6
493.2
563.3
622.4
637.4
675.3
797.7
820.4
236.4
7.81%
7.57%
13
24.55
Buyback yield%
21.81
19.25
21.07
18.69
18.57
18.19
18.14
21.11
23.86
20.95
3.63
20.95
20.10
92
0.491
D/E ratiox
1.750
1.673
1.772
1.692
1.823
1.674
1.568
1.393
1.421
1.308
1.123
1.421
1.674
28
2.308
Enterprise valueR B
2.477
2.468
2.584
2.563
2.617
2.554
2.932
3.275
3.713
4.148
1.679
9.65%
4.68%
28
1.795
LT debtR B
1.779
1.642
1.708
1.795
1.754
1.729
1.795
1.617
1.490
1.470
0.770
(3.47%)
(1.07%)
69
Revenue
R 2.149B
5.15%
1.00×
Cost of revenue
R 1.434B
5.00%
0.99×
Operating expenses
R 261.8M
6.09%
1.09×
Cash and investments
23.52%
Property and equipment
17.33%