23.84
RevenueR M
34.88
35.76
37.98
39.79
42.27
44.16
46.24
47.09
48.88
24.60
25.85
4.21%
4.17%
55
21.61
Revenue growth%
13.87
14.32
12.97
11.91
10.46
7.93
7.02
6.68
6.96
27.34
16.76
7.02
11.19
86
25.07
Gross margin%
28.15
28.00
28.22
30.00
32.09
30.88
32.92
35.84
37.04
15.17
11.36
32.92
30.44
67
16.96
Operating margin%
5.24
6.92
7.10
5.55
2.90
0.40
1.79
0.40
0.74
23.77
21.86
0.74
4.07
72
18.75
Net margin%
13.30
14.35
13.24
14.25
13.74
12.29
14.91
13.11
15.16
5.99
17.38
13.74
14.00
61
23.33
P/E ratio (avg)x
11.36
11.83
12.82
14.47
14.08
15.57
15.65
14.42
13.98
13.43
14.93
14.42
14.03
11
30.80
EV/EBITx
8.259
8.992
9.635
8.621
8.715
7.980
7.293
7.437
7.828
15.63
34.33
7.828
8.119
66
4.80
FCF yield (avg)%
21.46
24.31
23.85
24.51
22.06
19.52
19.73
19.68
22.08
7.50
18.36
19.73
21.76
46
2.76
FCF margin%
13.82
15.28
13.46
10.60
8.84
11.25
13.56
13.24
15.82
20.83
24.61
13.24
13.35
43
0.220
FCF / Net incomex
1.383
1.484
1.402
1.555
1.425
1.310
1.333
1.413
1.432
1.528
1.741
1.413
1.407
60
13.60
ROIC%
3.63
2.26
0.40
0.40
1.86
3.11
5.29
4.08
4.88
29.21
11.56
4.08
3.37
35
8.95
Return on equity%
23.33
25.13
24.60
25.08
23.28
21.91
21.19
21.90
19.56
11.88
9.22
21.90
23.19
61
10.05
Return on assets%
15.80
15.74
18.70
17.70
15.77
18.57
16.26
16.37
19.27
8.82
13.27
16.37
16.31
56
0.17
EPSR
0.09
0.10
0.10
0.09
0.10
0.09
0.09
0.09
0.09
0.18
0.19
0.07%
0.83%
—
12.10
EPS growth%
16.44
17.24
14.39
16.77
17.49
19.55
21.12
18.46
20.05
29.32
22.53
19.55
17.36
73
0.17
Bookvalue per shR
0.15
0.15
0.17
0.17
0.19
0.22
0.22
0.23
0.22
0.19
0.07
5.62%
5.57%
—
0.11
FCF per shareR
0.16
0.18
0.18
0.19
0.19
0.21
0.23
0.22
0.21
0.10
0.19
2.48%
4.15%
—
0.20
Dividend per shR
0.15
0.15
0.14
0.16
0.17
0.15
0.15
0.15
0.16
0.03
0.19
0.46%
0.36%
—
17.80
Div yield (avg)%
15.49
15.75
16.52
16.72
13.86
14.83
14.46
14.09
15.89
10.36
13.57
14.46
15.62
80
21.79
Payout ratio%
5.97
3.43
1.18
2.97
1.94
1.14
2.80
4.21
5.39
24.60
23.68
2.80
3.20
6
223.0
Shares (diluted)M
240.4
218.3
211.0
217.2
223.9
230.3
237.9
219.8
191.1
225.5
228.6
(2.52%)
(0.84%)
88
14.46
Buyback yield%
7.32
6.41
5.30
5.57
6.59
6.49
9.35
8.95
11.32
9.85
20.97
8.95
6.54
13
0.514
D/E ratiox
1.945
1.915
1.804
2.067
1.947
2.034
2.139
2.403
2.436
0.653
0.573
2.139
2.004
32
43.26
Enterprise valueR M
17.46
17.30
18.81
21.74
24.49
25.96
28.30
32.65
32.73
34.71
52.48
8.53%
8.59%
76
35.36
LT debtR M
5.857
6.450
6.969
6.095
6.677
6.835
6.562
5.685
4.952
13.67
33.42
(4.07%)
(1.36%)
89
Revenue
R 48.88M
4.17%
1.00×
Cost of revenue
R 26.55M
4.69%
1.05×
Operating expenses
R 8.510M
3.14%
0.90×
Cash and investments
15.22%
Spread over hurdle
12.96%