1.306
RevenueR B
2.456
2.454
2.493
2.513
2.520
2.504
2.457
2.509
2.452
2.443
1.402
(0.62%)
0.12%
53
29.41
Revenue growth%
28.98
30.26
29.73
32.00
30.40
30.39
27.90
27.71
26.17
28.49
7.77
27.90
29.36
65
13.79
Gross margin%
22.47
25.17
23.19
26.11
23.86
22.45
21.41
20.06
19.53
21.20
26.94
21.20
22.46
69
21.57
Operating margin%
8.44
9.67
11.01
13.93
16.45
17.51
16.68
17.98
19.06
20.08
12.17
17.98
16.56
41
14.18
Net margin%
7.68
6.72
3.81
5.40
7.70
8.06
7.78
8.88
10.91
7.93
17.55
8.06
7.74
66
36.82
P/E ratio (avg)x
14.34
13.65
13.82
14.69
14.30
16.71
16.89
18.31
21.18
20.64
13.26
18.31
15.70
18
25.17
EV/EBITx
9.289
9.740
9.812
10.33
10.73
11.30
11.77
10.83
12.26
12.96
18.85
11.77
10.78
68
17.00
FCF yield (avg)%
24.51
24.99
23.67
22.04
24.44
23.67
24.48
22.64
25.02
22.85
22.75
23.67
24.05
65
6.08
FCF margin%
18.38
17.85
15.07
17.33
19.51
16.91
17.07
16.75
16.79
17.64
17.08
16.91
17.20
30
1.705
FCF / Net incomex
0.996
1.052
1.012
1.039
1.065
1.102
1.276
1.448
1.516
1.595
1.024
1.448
1.084
49
11.06
ROIC%
1.72
0.40
2.40
3.16
4.07
4.79
2.60
3.61
5.97
5.84
13.92
4.79
3.39
55
11.20
Return on equity%
20.24
18.52
17.74
17.76
20.44
17.60
18.46
21.14
18.21
16.17
19.02
18.21
18.33
50
25.16
Return on assets%
24.38
25.56
27.73
25.75
27.77
27.13
30.10
32.23
34.10
36.68
17.26
32.23
27.75
62
0.93
EPSR
0.28
0.27
0.30
0.28
0.28
0.28
0.28
0.28
0.31
0.35
0.96
4.25%
2.61%
—
18.85
EPS growth%
16.49
13.72
16.07
17.22
14.37
11.80
11.70
14.35
11.91
13.00
25.35
11.91
14.04
81
0.26
Bookvalue per shR
0.35
0.35
0.38
0.43
0.45
0.46
0.44
0.48
0.49
0.54
0.95
3.75%
5.80%
—
0.17
FCF per shareR
0.45
0.53
0.56
0.60
0.59
0.68
0.77
0.80
0.83
0.94
0.22
9.85%
8.29%
—
0.42
Dividend per shR
0.77
0.73
0.74
0.77
0.71
0.77
0.69
0.75
0.76
0.81
0.16
2.73%
1.44%
—
15.75
Div yield (avg)%
14.69
15.21
12.32
9.99
9.80
10.73
11.03
9.99
10.76
13.70
18.65
10.76
10.89
11
25.03
Payout ratio%
7.90
9.93
10.22
7.28
9.79
9.09
11.08
12.90
11.81
14.28
5.06
11.81
10.08
65
976.6
Shares (diluted)M
713.7
659.4
712.9
663.2
706.8
657.4
561.7
510.3
468.1
469.5
960.8
(7.86%)
(5.08%)
18
15.82
Buyback yield%
21.23
18.44
16.38
16.23
14.05
13.33
10.35
13.00
10.72
11.90
25.29
11.90
13.69
72
1.340
D/E ratiox
0.582
0.542
0.514
0.468
0.426
0.378
0.343
0.365
0.317
0.294
0.880
0.343
0.402
21
2.644
Enterprise valueR B
1.665
1.874
1.913
1.865
1.802
1.750
1.888
2.049
2.016
2.034
1.255
2.45%
3.01%
57
2.799
LT debtR B
3.791
3.380
3.632
3.564
3.145
3.366
3.134
3.076
3.137
2.969
2.549
(1.14%)
(1.82%)
22
Revenue
R 2.443B
0.12%
1.00×
Cost of revenue
R 1.710B
0.12%
1.00×
Operating expenses
R 483.2M
(0.16%)
0.97×
Property and equipment
18.01%
Spread over hurdle
(0.58%)