10.65
RevenueR B
9.640
10.10
11.02
11.72
12.30
13.23
13.95
15.06
16.04
17.54
11.78
7.36%
7.13%
11
17.04
Revenue growth%
15.17
14.26
11.63
13.98
15.52
18.44
17.70
20.31
23.00
21.38
22.91
20.31
16.61
36
7.58
Gross margin%
6.96
4.87
2.58
0.94
0.40
2.12
2.26
2.84
0.40
3.04
2.44
2.26
2.42
24
26.36
Operating margin%
22.66
19.95
20.68
18.64
16.00
14.25
14.57
11.81
10.37
9.90
20.72
11.81
15.29
51
9.89
Net margin%
25.36
23.16
24.56
24.09
21.67
20.53
20.20
17.71
16.57
15.05
16.55
17.71
21.10
89
14.37
P/E ratio (avg)x
27.82
30.15
31.56
29.23
30.03
31.43
30.17
26.08
25.27
26.77
35.28
26.77
29.63
83
17.65
EV/EBITx
23.17
25.79
27.02
26.80
29.45
33.64
35.20
34.93
37.28
34.92
10.62
34.93
31.55
55
28.84
FCF yield (avg)%
3.92
4.46
3.64
2.20
2.33
3.64
4.76
5.31
6.84
8.29
6.32
5.31
4.19
76
29.51
FCF margin%
21.88
24.78
23.84
26.83
27.00
25.67
22.75
22.58
22.94
25.09
20.83
22.94
24.31
63
0.299
FCF / Net incomex
1.766
1.715
1.744
1.934
2.039
1.900
2.160
2.114
2.111
2.125
0.556
2.114
1.986
79
2.28
ROIC%
10.89
10.66
10.83
10.04
10.12
7.64
7.30
7.43
10.43
8.10
6.44
7.64
10.08
37
28.44
Return on equity%
20.19
23.01
23.12
25.90
28.17
29.28
26.87
25.70
23.61
23.86
24.59
25.70
24.78
18
15.82
Return on assets%
16.55
17.75
16.71
18.86
20.28
22.26
24.21
25.92
25.39
28.22
10.22
25.39
21.27
85
7.45
EPSR
3.27
3.77
3.55
3.66
3.64
3.39
3.43
3.26
3.29
3.58
8.10
(0.33%)
0.57%
—
27.03
EPS growth%
17.97
17.58
17.28
16.35
15.16
14.30
14.18
15.92
17.45
15.73
19.15
15.73
16.14
54
1.21
Bookvalue per shR
6.27
7.06
7.70
7.61
8.31
8.66
9.35
9.36
9.99
9.89
2.47
3.55%
6.04%
—
5.24
FCF per shareR
5.90
6.92
6.88
7.32
7.45
7.99
9.42
10.76
11.54
12.07
3.07
10.14%
8.97%
—
5.65
Dividend per shR
5.61
5.56
6.25
7.11
6.51
6.40
5.86
5.86
6.12
5.68
5.92
(2.71%)
1.15%
—
21.61
Div yield (avg)%
2.60
3.86
1.35
3.21
1.76
0.40
0.40
0.40
0.40
1.35
7.24
0.40
1.35
88
19.04
Payout ratio%
23.50
25.34
24.61
25.34
26.33
25.64
24.39
25.67
28.27
28.85
11.25
25.67
25.49
37
0.902
Shares (diluted)B
1.016
0.964
0.971
0.884
0.766
0.699
0.677
0.616
0.546
0.510
0.889
(7.80%)
(6.43%)
39
7.25
Buyback yield%
26.33
26.56
25.45
26.75
24.80
24.36
22.70
25.59
28.53
31.24
16.91
25.59
25.96
41
0.917
D/E ratiox
1.836
1.774
1.623
1.608
1.574
1.409
1.304
1.334
1.422
1.533
0.889
1.409
1.554
38
14.39
Enterprise valueR B
16.69
17.80
19.81
19.11
19.17
19.38
19.72
20.93
21.42
20.98
13.30
1.82%
3.88%
14
12.68
LT debtR B
13.16
12.93
13.37
12.56
13.34
15.29
14.46
15.33
16.55
18.88
13.87
7.20%
3.35%
82
Revenue
R 17.54B
7.13%
1.00×
Cost of revenue
R 9.270B
7.23%
1.01×
Operating expenses
R 2.240B
6.35%
0.93×
Property and equipment
18.20%
Goodwill & intangibles
17.30%
Spread over hurdle
(0.94%)