11.40
RevenueR B
9.645
10.15
10.62
11.09
11.52
11.70
12.39
13.17
13.99
14.45
12.74
4.64%
4.60%
67
6.22
Revenue growth%
34.12
33.45
36.04
36.34
38.95
39.99
39.43
41.17
40.80
41.40
21.83
40.80
39.19
53
15.00
Gross margin%
13.44
11.49
12.45
12.95
14.95
15.86
15.66
14.77
16.11
15.61
12.25
15.66
14.86
73
4.18
Operating margin%
34.47
34.59
33.26
34.16
34.37
36.84
37.88
34.95
37.35
35.70
9.81
36.84
34.77
48
4.40
Net margin%
27.30
28.09
26.24
24.28
21.36
24.11
24.77
27.30
26.15
28.32
14.77
26.15
26.20
78
30.77
P/E ratio (avg)x
47.06
47.60
44.71
42.40
45.95
44.03
43.22
45.75
43.55
44.96
35.91
44.03
44.83
41
26.15
EV/EBITx
41.68
44.76
49.01
47.32
47.68
49.32
52.28
52.76
51.63
58.69
10.48
52.28
49.17
61
24.36
FCF yield (avg)%
20.09
21.98
22.97
25.75
23.14
21.50
20.49
20.55
21.86
21.05
10.53
21.05
21.68
76
3.56
FCF margin%
22.94
22.21
20.92
18.04
16.47
13.92
11.13
11.46
10.34
13.21
23.51
11.46
15.19
39
1.605
FCF / Net incomex
2.635
2.949
3.300
3.513
4.228
4.797
5.674
5.905
6.773
7.138
1.501
5.905
4.513
54
9.71
ROIC%
16.50
17.74
18.01
20.12
19.05
16.92
17.16
15.52
16.09
13.22
3.32
16.09
17.04
89
6.76
Return on equity%
20.96
19.20
18.29
18.77
17.64
16.55
16.69
15.44
16.59
14.29
18.92
16.55
17.17
47
9.86
Return on assets%
22.46
22.23
20.11
18.33
17.06
18.49
18.77
19.60
22.39
20.52
11.53
19.60
19.85
61
1.39
EPSR
1.15
1.15
1.09
1.00
1.11
1.16
1.09
1.08
1.06
1.02
1.46
(1.62%)
(2.01%)
—
6.60
EPS growth%
6.68
5.42
8.07
9.76
11.72
12.37
11.69
12.85
11.21
12.51
15.28
12.37
11.45
86
2.05
Bookvalue per shR
3.06
3.40
3.82
4.27
4.70
4.73
4.62
4.84
5.79
6.26
1.42
5.87%
8.10%
—
2.27
FCF per shareR
1.02
0.88
0.83
0.77
0.77
0.78
0.82
0.83
0.84
0.75
2.91
(0.58%)
(2.86%)
—
2.95
Dividend per shR
2.18
2.53
2.78
3.30
3.90
3.89
4.19
5.04
6.03
6.14
2.06
9.52%
12.91%
—
15.80
Div yield (avg)%
16.10
15.96
16.36
14.87
17.54
19.08
16.50
14.46
12.87
11.22
12.81
14.46
16.03
54
21.30
Payout ratio%
20.58
22.90
23.70
25.95
27.89
25.16
25.60
28.56
31.11
28.51
21.97
28.51
25.78
57
1.344
Shares (diluted)B
1.812
2.005
2.063
2.072
2.300
2.358
2.344
2.373
2.683
2.526
1.367
1.90%
3.98%
31
21.43
Buyback yield%
18.42
20.22
22.17
22.72
21.89
21.61
21.51
20.29
19.73
21.18
23.96
21.18
21.34
8
1.469
D/E ratiox
0.168
0.186
0.203
0.196
0.193
0.184
0.175
0.180
0.203
0.231
1.192
0.184
0.189
72
10.66
Enterprise valueR B
12.88
15.50
15.15
18.34
19.15
21.65
25.18
28.67
30.51
34.01
8.921
12.17%
12.20%
27
10.40
LT debtR B
11.29
12.90
13.32
13.68
15.52
15.24
18.00
20.71
22.88
26.03
10.11
10.90%
9.38%
75
Revenue
R 14.45B
4.60%
1.00×
Cost of revenue
R 8.949B
4.23%
0.97×
Operating expenses
R 2.220B
5.02%
1.04×