2.979
RevenueR B
5.212
5.266
5.368
5.469
5.442
5.425
5.529
5.502
5.643
5.540
3.142
0.36%
0.42%
17
15.11
Revenue growth%
30.96
31.03
29.43
30.93
32.95
31.46
29.92
28.73
27.49
29.82
2.82
29.82
30.42
56
7.67
Gross margin%
15.46
13.02
12.68
11.08
8.93
7.92
7.32
5.69
4.73
7.40
2.11
7.32
8.43
9
3.81
Operating margin%
13.91
15.96
14.61
15.28
14.80
12.23
15.22
14.99
16.38
16.23
10.33
15.22
15.10
18
6.77
Net margin%
33.34
30.51
27.95
29.51
28.66
28.04
29.54
26.61
25.31
23.79
28.54
26.61
28.35
48
8.188
P/E ratio (avg)x
28.05
31.57
36.09
37.65
44.33
51.06
54.86
60.70
68.11
76.37
27.35
60.70
47.69
45
14.91
EV/EBITx
22.55
25.63
25.38
29.91
33.86
37.27
39.00
39.14
44.33
47.61
11.53
39.14
35.56
29
20.09
FCF yield (avg)%
3.44
0.84
2.93
0.52
3.42
5.10
6.33
8.29
8.40
8.64
10.10
8.29
4.27
38
29.35
FCF margin%
24.37
22.10
24.93
24.40
24.07
25.18
24.51
24.33
26.93
27.69
28.05
25.18
24.46
27
1.018
FCF / Net incomex
1.304
1.315
1.473
1.461
1.572
1.676
1.850
1.729
1.646
1.729
1.653
1.729
1.609
7
26.77
ROIC%
3.14
4.09
6.48
7.06
9.89
11.51
8.77
6.52
5.64
3.34
28.00
6.52
6.50
74
10.48
Return on equity%
16.46
15.81
15.88
13.04
12.76
11.13
9.96
7.38
10.29
8.79
19.95
9.96
11.94
47
23.57
Return on assets%
14.39
13.39
14.14
11.16
11.16
8.21
6.37
6.09
6.69
7.33
10.48
6.69
9.69
83
1.65
EPSR
1.61
1.62
1.46
1.43
1.55
1.64
1.74
1.77
1.97
2.22
1.76
7.47%
2.41%
—
29.26
EPS growth%
1.68
1.63
0.40
1.14
0.40
1.36
0.40
1.94
0.40
0.54
5.29
0.54
0.84
60
1.72
Bookvalue per shR
5.00
4.71
5.20
5.11
5.20
5.34
4.99
4.59
4.83
5.28
3.18
0.28%
0.16%
—
6.46
FCF per shareR
4.69
4.53
4.30
4.99
4.97
5.63
6.02
6.96
7.39
8.33
5.75
10.89%
7.10%
—
6.70
Dividend per shR
2.72
2.49
2.37
2.57
2.39
2.55
2.85
2.59
2.40
2.21
4.94
(1.56%)
(0.99%)
—
21.57
Div yield (avg)%
25.05
23.04
22.97
23.29
23.46
21.55
21.19
21.84
23.68
26.60
16.21
21.84
23.17
83
16.13
Payout ratio%
6.34
9.03
8.99
9.36
6.65
8.20
9.81
7.09
9.82
11.16
13.09
9.81
9.01
94
0.504
Shares (diluted)B
0.702
0.782
0.757
0.768
0.812
0.799
0.892
0.968
1.055
1.031
0.499
4.89%
4.49%
9
15.30
Buyback yield%
4.96
4.99
4.03
5.66
8.04
8.86
9.26
9.92
8.65
6.52
18.91
8.86
7.28
18
0.175
D/E ratiox
1.799
1.724
1.914
2.074
2.254
2.307
2.260
2.593
2.516
2.733
0.959
2.516
2.257
68
4.686
Enterprise valueR B
5.417
5.002
5.079
4.786
4.201
3.944
4.029
4.197
4.623
4.760
1.307
2.53%
(0.72%)
8
1.614
LT debtR B
6.170
6.836
6.602
6.305
6.907
8.040
9.482
9.909
9.654
11.39
6.146
10.53%
7.99%
33
Revenue
R 5.540B
0.42%
1.00×
Cost of revenue
R 2.717B
0.49%
1.01×
Operating expenses
R 1.252B
0.54%
1.01×
Cash and investments
16.74%
Spread over hurdle
10.94%