10.59
RevenueR B
8.181
8.589
9.146
9.798
10.28
11.10
11.54
12.33
13.08
10.91
11.19
5.94%
6.00%
60
23.22
Revenue growth%
26.66
24.42
23.25
21.35
21.42
21.17
21.70
22.63
23.63
15.80
25.26
21.70
22.94
85
25.81
Gross margin%
28.97
30.59
30.75
32.75
33.55
34.82
37.29
37.31
38.89
21.70
21.70
37.29
33.15
31
23.89
Operating margin%
11.38
11.58
13.40
11.51
10.26
9.37
8.52
6.24
6.15
24.87
17.26
8.52
10.82
16
29.49
Net margin%
21.31
23.46
26.00
25.75
23.29
25.08
26.06
24.40
21.72
8.89
27.70
24.40
23.93
6
29.90
P/E ratio (avg)x
31.72
35.03
36.16
38.72
42.38
43.73
51.03
57.34
58.88
28.17
10.99
51.03
40.55
68
31.39
EV/EBITx
16.03
15.20
15.29
14.07
14.23
13.87
15.27
16.79
16.95
16.80
13.73
15.27
15.28
30
15.90
FCF yield (avg)%
15.98
14.32
13.15
13.80
13.50
11.01
13.73
14.02
13.09
16.91
23.62
13.50
13.76
17
18.55
FCF margin%
32.38
29.75
26.99
24.42
23.38
26.15
28.65
26.97
24.73
26.38
14.54
26.15
26.98
40
1.204
FCF / Net incomex
1.155
1.107
1.125
1.157
1.258
1.426
1.613
1.530
1.677
1.569
1.290
1.530
1.207
20
7.23
ROIC%
23.09
25.56
27.47
25.93
25.89
23.48
25.64
28.17
29.11
21.88
11.57
25.89
25.77
85
9.69
Return on equity%
15.25
15.51
15.41
18.37
15.81
17.01
19.39
22.24
21.85
9.33
12.15
19.39
16.41
31
11.87
Return on assets%
6.85
8.02
8.31
11.18
10.48
7.79
10.75
12.82
14.21
8.67
28.54
10.75
9.40
20
53.65
EPSR
63.97
72.87
71.98
69.05
66.55
71.86
79.99
90.24
83.34
57.57
62.88
3.83%
4.18%
—
15.40
EPS growth%
25.32
25.02
24.87
26.80
24.24
22.14
22.15
22.01
20.43
14.68
22.03
22.14
24.56
64
55.19
Bookvalue per shR
19.16
19.66
18.47
18.94
18.85
21.20
22.64
24.07
26.68
17.09
23.23
7.10%
5.54%
—
17.54
FCF per shareR
23.40
25.18
28.00
30.98
34.30
33.77
35.17
35.10
39.00
54.68
13.01
4.71%
4.75%
—
29.38
Dividend per shR
29.47
32.34
33.92
33.72
36.35
37.26
33.87
32.94
29.46
30.60
38.97
(2.66%)
0.85%
—
21.37
Div yield (avg)%
0.40
1.57
2.19
0.40
0.40
3.39
2.40
4.06
6.30
10.31
16.22
3.39
1.88
63
28.36
Payout ratio%
24.79
27.74
27.80
26.16
28.39
29.04
30.51
32.77
33.81
12.73
18.99
30.51
28.10
51
148.1
Shares (diluted)M
197.2
183.6
211.5
200.9
215.1
228.6
213.0
241.7
231.1
148.3
145.0
2.85%
1.65%
70
4.54
Buyback yield%
10.13
8.77
9.23
8.16
7.93
6.44
8.29
5.73
3.81
18.95
28.59
6.44
8.23
25
1.750
D/E ratiox
0.261
0.252
0.224
0.232
0.206
0.220
0.228
0.233
0.238
0.176
1.480
0.228
0.233
31
10.22
Enterprise valueR B
5.195
5.429
6.064
6.713
6.859
6.964
7.426
7.769
7.683
9.670
14.72
2.74%
3.93%
83
16.74
LT debtR B
4.649
5.420
5.494
6.142
6.540
6.615
7.805
8.950
8.759
2.944
12.21
7.36%
7.93%
78
Revenue
R 13.08B
6.00%
1.00×
Cost of revenue
R 6.986B
6.35%
1.03×
Operating expenses
R 3.151B
5.79%
0.98×
Cash and investments
19.35%
Goodwill & intangibles
17.88%
Spread over hurdle
(8.15%)