0.233
RevenueR B
2.759
2.805
2.907
3.028
3.164
3.269
3.453
3.553
3.596
3.789
0.261
3.67%
3.35%
10
2.89
Revenue growth%
4.69
5.51
4.72
5.47
6.21
6.05
3.86
5.12
3.78
6.27
19.91
5.12
5.30
70
7.59
Gross margin%
21.10
22.67
19.72
19.02
20.44
21.14
21.38
18.42
15.59
16.94
24.38
18.42
20.08
77
2.11
Operating margin%
27.14
25.77
24.20
21.69
22.00
24.29
24.45
21.88
23.32
24.56
13.78
24.29
24.25
23
3.13
Net margin%
5.19
3.40
4.20
2.51
1.05
0.61
0.40
0.40
1.77
4.08
26.16
0.61
2.14
18
8.563
P/E ratio (avg)x
12.21
13.21
11.91
13.49
13.32
12.07
12.95
11.86
12.89
14.20
37.25
12.89
12.92
94
8.055
EV/EBITx
21.68
20.17
20.64
20.23
18.53
19.72
20.90
20.79
20.11
18.77
11.83
20.11
20.20
44
18.60
FCF yield (avg)%
11.26
10.63
8.79
6.56
6.43
4.19
5.52
4.46
3.00
3.19
15.47
4.19
5.98
51
10.18
FCF margin%
19.69
19.46
17.56
19.55
16.90
16.69
15.83
13.72
14.04
16.93
18.48
15.83
16.92
31
0.485
FCF / Net incomex
2.441
2.416
2.435
2.533
2.597
3.039
3.517
4.171
4.306
4.191
0.447
4.171
2.818
44
20.31
ROIC%
22.42
24.84
27.55
30.06
29.00
29.18
30.75
28.63
30.26
30.37
7.80
30.26
29.09
25
11.79
Return on equity%
15.22
14.96
15.64
14.26
13.77
12.63
14.09
16.70
16.79
16.94
8.08
16.70
15.09
36
20.82
Return on assets%
22.57
21.84
23.23
22.14
20.11
21.80
24.19
21.25
23.95
23.52
24.51
23.52
22.35
71
7.72
EPSR
4.14
4.86
5.13
5.64
5.37
5.80
6.22
6.42
6.60
7.36
8.26
6.49%
5.60%
—
17.20
EPS growth%
13.25
16.07
15.11
13.01
13.33
11.42
14.41
14.48
15.23
14.50
26.52
14.48
14.45
39
24.31
Bookvalue per shR
3.59
3.28
3.46
3.26
3.14
2.83
2.75
2.78
2.38
2.28
16.75
(6.19%)
(5.14%)
—
10.79
FCF per shareR
3.76
3.79
3.61
3.70
3.53
3.65
3.68
3.52
3.38
3.48
11.62
(0.26%)
(1.65%)
—
25.72
Dividend per shR
29.77
31.45
37.02
41.99
49.51
47.41
54.25
64.07
65.07
66.54
7.89
6.09%
9.57%
—
22.78
Div yield (avg)%
30.92
29.36
31.64
31.74
32.78
35.36
35.24
37.03
39.57
39.43
15.77
37.03
34.01
46
18.68
Payout ratio%
11.85
14.65
11.81
9.06
8.73
9.71
10.00
10.21
9.09
9.62
26.60
9.71
9.85
30
124.2
Shares (diluted)M
177.4
205.1
235.1
249.8
283.5
295.4
325.4
330.8
394.2
383.2
130.0
6.22%
7.79%
9
15.99
Buyback yield%
7.43
5.01
7.27
8.61
8.71
7.76
8.41
11.37
12.25
10.79
21.52
10.79
8.51
86
0.923
D/E ratiox
0.828
0.925
1.001
1.037
1.168
1.177
1.274
1.414
1.356
1.552
1.447
1.356
1.172
84
456.4
Enterprise valueR M
867.1
767.6
769.3
689.1
665.8
624.2
579.0
507.2
479.2
437.2
336.9
(8.07%)
(7.34%)
10
1.343
LT debtR B
1.936
1.932
2.085
2.003
1.879
1.969
2.006
2.093
2.374
2.224
2.911
3.43%
2.56%
90
Revenue
R 3.789B
3.35%
1.00×
Cost of revenue
R 2.084B
3.34%
1.00×
Operating expenses
R 637.6M
2.94%
0.96×
Goodwill & intangibles
19.25%
Spread over hurdle
37.08%