4.229
RevenueR B
2.495
2.737
2.977
3.195
3.532
3.884
4.128
4.445
4.783
5.115
4.619
7.69%
8.19%
44
8.47
Revenue growth%
15.93
18.44
20.86
23.80
25.41
27.58
27.75
30.09
31.40
29.28
7.04
29.28
26.49
90
13.63
Gross margin%
28.76
29.44
31.05
32.64
34.65
37.29
38.38
37.20
39.05
41.41
20.37
38.38
35.92
61
29.59
Operating margin%
23.54
25.67
25.63
25.04
23.10
21.55
19.48
17.25
14.87
12.30
28.31
17.25
22.32
40
19.39
Net margin%
29.41
27.75
29.16
26.34
26.01
27.10
24.64
24.59
24.26
26.85
12.77
24.64
26.60
46
19.48
P/E ratio (avg)x
12.01
12.83
13.70
15.42
17.90
19.69
21.46
25.51
26.16
27.67
29.61
25.51
18.80
7
34.74
EV/EBITx
47.68
47.22
48.70
53.91
55.15
61.59
67.43
71.05
69.36
81.84
6.336
69.36
58.37
13
23.88
FCF yield (avg)%
10.13
9.92
11.10
13.63
11.50
9.31
6.36
5.74
6.87
8.90
23.59
6.87
9.62
56
21.54
FCF margin%
18.52
16.41
18.29
19.89
17.16
15.74
17.41
18.06
15.08
14.08
6.97
15.74
17.28
15
1.363
FCF / Net incomex
1.746
1.795
1.943
2.169
2.567
2.954
3.247
3.334
3.221
3.460
1.761
3.247
2.761
42
16.33
ROIC%
1.61
1.15
1.88
4.53
5.51
3.66
0.82
0.40
0.40
1.11
25.80
0.82
1.38
75
27.63
Return on equity%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
8.42
0.40
0.40
60
12.61
Return on assets%
10.50
9.35
6.79
8.90
9.03
10.37
11.80
9.23
12.02
9.93
15.63
10.37
9.64
56
9.37
EPSR
6.07
5.40
5.00
4.53
4.61
4.05
3.55
3.10
3.33
3.24
9.79
(6.79%)
(6.33%)
—
12.81
EPS growth%
15.25
14.45
14.24
14.26
15.19
17.33
18.47
19.64
20.21
19.29
11.34
19.29
16.29
50
10.68
Bookvalue per shR
16.69
17.43
20.88
23.01
24.00
28.72
30.26
31.30
35.21
38.58
8.24
9.95%
10.63%
—
8.37
FCF per shareR
4.19
3.58
3.56
3.69
3.39
3.12
3.30
2.89
2.56
2.63
5.35
(4.95%)
(4.79%)
—
2.48
Dividend per shR
4.76
5.32
5.21
5.41
5.42
5.55
5.66
5.25
5.00
5.08
7.90
(1.31%)
0.99%
—
3.86
Div yield (avg)%
19.84
20.08
22.84
25.79
26.99
28.40
28.72
30.30
32.01
32.52
24.95
30.30
27.70
60
10.26
Payout ratio%
2.34
5.28
2.95
5.06
7.76
5.87
5.15
3.84
4.30
3.12
5.82
4.30
4.68
39
323.1
Shares (diluted)M
453.1
492.9
505.0
564.6
624.4
589.0
580.2
670.5
758.8
753.0
311.1
3.82%
6.80%
17
18.64
Buyback yield%
11.87
8.92
9.11
9.05
10.64
9.82
7.00
5.34
5.60
8.27
8.37
7.00
8.98
8
1.546
D/E ratiox
0.297
0.272
0.251
0.252
0.263
0.231
0.256
0.255
0.271
0.258
1.698
0.256
0.257
91
0.821
Enterprise valueR B
8.049
8.587
9.973
10.20
11.43
11.31
12.16
14.12
15.82
17.35
5.514
8.70%
9.19%
29
1.725
LT debtR B
1.358
1.443
1.378
1.613
1.539
1.506
1.718
1.776
1.802
1.793
0.305
3.11%
3.74%
25
Revenue
R 5.115B
8.19%
1.00×
Cost of revenue
R 3.560B
8.19%
1.00×
Operating expenses
R 1.016B
8.09%
0.99×
Property and equipment
17.27%
Spread over hurdle
(12.11%)