15.26
RevenueR B
33.17
35.24
37.69
40.04
42.94
46.25
50.74
54.01
57.90
63.99
16.83
8.31%
7.61%
52
5.37
Revenue growth%
29.20
26.52
28.37
30.43
28.53
28.66
27.99
28.43
31.16
29.21
12.92
28.66
28.60
51
6.83
Gross margin%
0.40
2.26
3.37
6.34
4.52
4.14
5.96
7.07
5.47
8.41
21.55
5.96
4.99
63
20.44
Operating margin%
22.55
23.84
21.38
23.82
23.08
23.90
26.74
25.11
25.84
24.47
22.00
25.11
23.87
8
24.77
Net margin%
2.79
1.74
0.40
1.29
2.45
2.52
0.40
1.89
0.80
1.07
5.58
1.07
1.52
80
25.93
P/E ratio (avg)x
39.51
47.81
58.17
60.35
72.56
77.85
94.36
99.07
108.0
110.5
22.24
99.07
75.20
76
25.74
EV/EBITx
8.105
7.863
8.146
8.118
7.644
6.870
6.552
5.984
5.695
5.434
11.78
5.984
7.257
70
17.48
FCF yield (avg)%
5.06
2.31
5.06
4.91
4.70
6.26
6.30
6.07
5.44
7.42
24.24
6.26
5.25
23
14.60
FCF margin%
0.40
0.40
0.40
0.53
0.41
0.52
0.40
0.40
2.04
2.62
3.12
0.52
0.41
13
0.832
FCF / Net incomex
0.396
0.407
0.421
0.452
0.420
0.433
0.445
0.464
0.419
0.444
0.386
0.444
0.427
37
12.62
ROIC%
7.72
5.38
3.01
4.56
6.77
5.10
3.42
6.29
5.78
5.11
17.89
5.11
5.25
44
27.37
Return on equity%
20.52
21.65
22.32
21.57
24.02
21.19
21.62
23.21
24.81
25.57
23.79
23.21
21.99
15
22.51
Return on assets%
32.89
31.47
33.32
34.08
32.86
32.22
32.97
30.96
33.43
34.75
17.87
32.97
32.93
54
55.68
EPSR
255.19
255.59
251.41
278.39
298.70
297.02
351.55
402.96
409.04
477.45
61.61
9.83%
6.91%
—
9.72
EPS growth%
3.27
1.06
0.40
0.50
3.14
2.98
5.45
2.53
3.83
6.22
29.46
3.83
3.06
33
132.68
Bookvalue per shR
85.08
83.20
90.73
79.86
83.73
78.59
74.30
73.88
75.33
81.97
177.75
(0.42%)
(1.13%)
—
129.64
FCF per shareR
113.07
111.74
107.58
103.28
105.76
115.99
107.65
107.72
98.57
95.03
32.89
(2.12%)
(0.65%)
—
101.66
Dividend per shR
131.55
121.05
131.78
125.85
116.71
116.41
122.52
138.62
133.12
131.58
127.48
2.43%
1.35%
—
5.42
Div yield (avg)%
29.35
27.79
26.38
28.09
29.70
30.82
32.04
33.13
30.36
27.87
12.00
30.82
29.53
75
7.77
Payout ratio%
28.37
25.83
23.33
24.99
24.25
25.22
27.67
26.89
28.05
29.41
14.92
27.67
26.36
30
266.8
Shares (diluted)M
429.3
415.3
423.9
428.9
484.3
559.2
671.5
747.0
825.7
892.3
255.4
13.00%
9.25%
45
27.27
Buyback yield%
8.07
9.08
6.22
8.82
9.99
8.87
6.02
6.62
8.83
11.20
20.52
8.83
8.83
28
0.827
D/E ratiox
0.587
0.523
0.541
0.585
0.567
0.617
0.577
0.603
0.553
0.487
0.216
0.577
0.572
30
33.40
Enterprise valueR B
25.99
25.08
26.03
28.76
26.32
26.25
28.37
25.90
28.01
25.27
61.05
(0.81%)
(0.52%)
29
24.67
LT debtR B
46.43
46.84
46.99
51.95
52.06
56.44
52.11
57.24
57.07
61.36
58.16
3.34%
1.76%
93
Revenue
R 63.99B
7.61%
1.00×
Cost of revenue
R 43.42B
7.52%
0.99×
Operating expenses
R 9.765B
7.91%
1.03×
Property and equipment
19.57%
Spread over hurdle
(13.44%)