0.808
RevenueR B
2.256
2.325
2.393
2.378
2.367
2.375
2.450
2.468
2.472
2.491
0.872
1.02%
1.18%
13
24.70
Revenue growth%
6.43
5.46
3.80
3.70
4.40
7.21
8.40
10.05
11.42
12.64
17.43
10.05
6.82
57
11.56
Gross margin%
1.00
0.47
0.40
1.07
2.37
3.08
0.76
0.40
0.40
0.81
7.66
0.76
0.79
19
20.58
Operating margin%
16.42
18.71
20.94
22.55
22.93
21.31
19.49
20.45
18.19
15.31
4.31
19.49
19.97
14
20.06
Net margin%
10.80
8.08
9.49
8.11
10.74
13.34
15.18
12.54
9.75
9.19
9.49
12.54
10.24
46
24.71
P/E ratio (avg)x
27.05
28.91
27.03
24.67
26.45
25.68
26.07
22.98
23.98
25.13
28.99
25.13
25.87
21
33.10
EV/EBITx
11.21
11.43
10.55
10.93
10.66
10.01
10.06
10.38
11.11
10.77
19.66
10.38
10.72
11
17.86
FCF yield (avg)%
28.67
25.76
25.48
25.74
26.34
26.51
24.41
25.46
28.15
29.16
24.35
26.51
26.05
20
6.12
FCF margin%
33.87
36.80
38.07
35.62
36.83
36.99
37.49
37.27
36.64
37.11
13.75
37.11
36.91
47
0.109
FCF / Net incomex
0.206
0.201
0.192
0.222
0.212
0.247
0.246
0.259
0.274
0.309
0.187
0.259
0.234
53
23.56
ROIC%
13.35
14.94
14.82
15.29
17.81
14.92
14.59
16.82
16.95
15.08
8.59
15.08
15.01
50
26.31
Return on equity%
21.69
18.94
19.81
20.67
18.03
19.68
17.43
15.02
13.87
14.34
22.58
15.02
18.49
26
23.91
Return on assets%
3.00
0.69
0.40
2.15
0.40
0.40
1.99
4.60
5.46
8.20
14.77
4.60
2.07
10
0.86
EPSR
4.50
4.56
4.54
4.76
4.90
5.05
5.80
5.52
6.41
7.10
0.91
7.69%
5.91%
—
23.99
EPS growth%
7.52
5.76
8.58
5.80
6.41
5.37
4.00
4.09
1.87
3.53
20.10
4.00
5.56
9
3.35
Bookvalue per shR
2.68
2.76
2.78
2.59
2.44
2.32
2.33
2.15
2.30
2.28
0.96
(1.35%)
(2.24%)
—
4.22
FCF per shareR
5.33
5.37
6.32
7.16
8.47
9.36
9.30
9.27
11.21
12.87
0.84
8.74%
10.96%
—
2.29
Dividend per shR
3.59
3.65
3.99
4.14
4.52
4.78
4.98
5.12
4.87
4.53
4.21
0.04%
2.91%
—
11.12
Div yield (avg)%
5.10
2.65
0.40
0.52
0.40
1.86
2.78
2.49
0.98
3.40
15.86
2.49
2.18
87
18.66
Payout ratio%
21.85
19.39
21.60
22.23
24.01
25.43
26.21
28.59
27.08
26.47
26.46
26.47
24.72
90
104.1
Shares (diluted)M
157.9
160.3
159.9
174.8
170.5
183.0
210.7
212.0
224.1
234.1
107.3
6.55%
4.27%
16
7.99
Buyback yield%
17.82
15.61
17.48
14.55
16.77
19.46
17.24
19.67
22.33
24.80
24.73
19.67
17.65
32
1.606
D/E ratiox
1.406
1.607
1.857
2.101
2.321
2.423
2.417
2.886
3.020
3.648
1.655
2.886
2.369
64
2.020
Enterprise valueR B
1.518
1.592
1.533
1.653
1.628
1.907
2.226
2.552
2.922
3.382
1.872
15.74%
9.09%
88
1.502
LT debtR B
2.849
2.883
2.726
2.602
2.457
2.373
2.517
2.382
2.382
2.436
1.827
(0.17%)
(0.34%)
50
Revenue
R 2.491B
1.18%
1.00×
Cost of revenue
R 1.743B
1.18%
1.00×
Operating expenses
R 511.6M
1.16%
1.00×
Property and equipment
20.85%
Cash and investments
17.04%
Spread over hurdle
(7.77%)