41.49
RevenueR M
50.47
50.96
51.53
51.69
51.55
51.53
53.41
53.15
54.79
54.80
46.10
1.23%
1.21%
57
12.35
Revenue growth%
9.70
8.03
10.71
8.56
10.39
8.84
11.47
9.64
8.96
9.86
19.88
9.64
9.67
36
17.00
Gross margin%
10.84
9.56
7.67
8.56
10.34
9.39
12.08
11.41
13.11
14.04
11.43
12.08
10.59
43
6.60
Operating margin%
26.84
24.36
26.98
28.86
27.28
25.01
24.32
26.40
23.87
23.22
23.79
24.32
25.70
15
11.87
Net margin%
21.94
22.02
19.15
21.95
23.98
24.84
23.38
25.29
23.18
24.04
12.54
24.04
23.28
91
26.18
P/E ratio (avg)x
11.74
12.78
14.11
13.85
15.28
16.83
19.12
19.54
20.57
21.78
7.860
19.54
16.06
52
28.81
EV/EBITx
34.63
35.41
37.61
36.43
40.61
45.27
50.46
53.33
51.61
55.12
26.58
51.61
42.94
85
12.03
FCF yield (avg)%
13.00
13.67
14.22
13.97
15.66
15.91
15.96
17.94
19.73
18.31
23.18
17.94
15.79
65
3.49
FCF margin%
2.29
4.74
4.21
2.34
0.40
0.40
0.40
0.40
2.50
0.40
29.81
0.40
1.34
47
0.618
FCF / Net incomex
0.721
0.821
0.941
0.938
1.083
1.139
1.258
1.322
1.240
1.331
0.870
1.258
1.111
86
16.66
ROIC%
14.56
14.62
13.80
12.31
12.05
9.46
9.20
9.07
10.83
11.29
20.48
9.46
11.67
53
18.77
Return on equity%
9.89
11.29
10.78
10.46
8.87
9.87
10.83
8.64
7.96
7.38
21.73
8.64
9.88
77
13.58
Return on assets%
34.33
32.46
33.29
32.59
30.76
29.13
27.45
27.63
29.42
28.69
24.31
28.69
30.09
76
0.09
EPSR
0.27
0.30
0.29
0.31
0.34
0.34
0.35
0.34
0.39
0.43
0.10
4.73%
5.66%
—
24.59
EPS growth%
14.35
14.40
12.45
13.62
14.83
15.98
18.26
21.24
20.63
18.94
23.51
18.94
15.41
20
0.04
Bookvalue per shR
0.28
0.29
0.32
0.31
0.35
0.42
0.45
0.45
0.52
0.60
0.17
11.13%
8.39%
—
0.11
FCF per shareR
0.22
0.25
0.25
0.25
0.23
0.24
0.22
0.23
0.22
0.23
0.13
(0.42%)
0.68%
—
0.20
Dividend per shR
0.10
0.11
0.10
0.10
0.10
0.11
0.11
0.12
0.11
0.13
0.10
4.43%
3.03%
—
19.50
Div yield (avg)%
4.04
6.91
8.42
11.32
12.38
14.77
14.49
17.35
17.27
16.82
5.66
16.82
13.44
41
20.76
Payout ratio%
21.60
18.68
18.83
20.98
23.63
23.21
22.22
23.51
21.49
22.22
20.28
22.22
21.91
58
163.5
Shares (diluted)M
289.2
308.4
331.9
388.0
391.9
437.7
490.5
515.4
562.2
660.4
161.7
11.00%
10.16%
15
10.97
Buyback yield%
8.41
5.65
3.35
0.75
1.70
4.12
3.44
6.37
4.92
4.29
22.48
4.29
4.20
21
1.678
D/E ratiox
0.284
0.312
0.295
0.325
0.288
0.268
0.290
0.293
0.296
0.262
0.877
0.290
0.291
94
40.28
Enterprise valueR M
15.21
16.27
17.71
17.47
18.01
15.72
15.12
13.67
12.35
11.60
28.07
(8.42%)
(3.13%)
81
11.98
LT debtR M
35.09
34.81
38.56
37.43
41.13
41.04
45.96
45.70
47.16
55.34
25.60
6.11%
4.73%
21
Revenue
R 54.80M
1.21%
1.00×
Cost of revenue
R 35.38M
1.07%
0.99×
Operating expenses
R 8.340M
1.32%
1.01×
Goodwill & intangibles
15.82%