0.402
RevenueR B
1.181
1.180
1.191
1.187
1.215
1.219
1.225
1.252
1.282
0.413
0.473
1.55%
1.29%
39
21.80
Revenue growth%
21.89
19.63
20.79
19.95
22.62
21.16
23.42
22.44
19.46
3.79
12.85
22.44
21.52
14
4.46
Gross margin%
17.63
19.32
20.14
22.25
19.63
19.38
21.92
22.40
20.83
21.60
6.44
20.83
20.00
76
24.20
Operating margin%
23.55
24.20
26.83
25.50
22.52
22.23
23.21
23.00
20.76
4.20
24.82
22.52
23.10
36
15.13
Net margin%
10.61
9.26
10.37
8.29
6.26
8.69
11.17
11.90
9.21
5.91
23.18
9.21
9.82
21
9.535
P/E ratio (avg)x
14.49
14.83
14.69
15.10
15.55
16.47
16.97
17.42
18.79
21.43
37.37
16.97
15.33
20
8.622
EV/EBITx
31.63
34.05
37.90
42.94
40.90
38.46
39.57
44.75
49.45
10.46
13.62
40.90
39.02
10
24.62
FCF yield (avg)%
21.79
22.45
20.40
22.76
24.71
23.80
24.50
23.22
21.87
6.50
16.21
23.80
22.99
34
3.11
FCF margin%
27.09
29.87
27.57
27.06
25.30
26.31
27.12
24.24
25.02
7.67
27.72
25.30
27.07
93
1.420
FCF / Net incomex
1.112
1.183
1.153
1.243
1.341
1.339
1.196
1.152
1.083
1.627
0.371
1.196
1.190
50
9.61
ROIC%
26.41
27.60
27.61
29.57
27.31
28.60
29.42
30.18
31.72
3.60
9.78
29.42
28.11
48
11.57
Return on equity%
23.05
23.71
24.76
24.00
25.62
23.67
22.55
24.39
22.64
7.32
10.20
23.67
23.69
78
17.93
Return on assets%
11.07
8.26
7.90
9.01
7.64
5.76
5.78
5.56
3.12
20.30
29.62
5.76
7.77
7
1.03
EPSR
1.63
1.83
2.08
2.03
2.31
2.29
2.32
2.34
2.15
1.09
1.25
1.17%
3.09%
—
15.15
EPS growth%
31.07
31.72
32.92
30.41
33.05
31.68
33.73
36.33
38.36
21.97
22.92
33.73
32.32
73
0.62
Bookvalue per shR
4.04
4.64
4.66
4.69
5.18
5.31
5.47
6.21
5.97
0.29
0.83
4.94%
7.68%
—
0.46
FCF per shareR
0.86
0.85
0.90
0.95
0.93
0.92
0.97
0.89
0.77
1.88
0.52
(4.15%)
(2.30%)
—
1.94
Dividend per shR
2.26
2.17
2.09
2.27
2.46
2.50
2.77
2.95
2.67
0.62
1.47
3.28%
2.58%
—
29.74
Div yield (avg)%
3.84
5.28
5.40
8.37
6.54
7.67
6.85
8.69
6.67
22.10
5.14
6.85
6.61
44
28.14
Payout ratio%
11.48
13.63
12.68
10.35
13.31
13.58
15.42
14.43
14.06
25.55
21.83
14.06
13.45
62
185.1
Shares (diluted)M
240.0
227.5
206.5
212.8
203.4
186.7
196.1
191.0
187.8
179.1
188.7
(2.47%)
(3.25%)
62
21.60
Buyback yield%
1.73
0.65
0.40
0.40
0.40
0.40
3.00
1.06
0.40
12.67
7.31
0.40
0.53
68
1.063
D/E ratiox
1.466
1.467
1.518
1.655
1.544
1.723
1.641
1.693
1.544
0.125
1.765
1.641
1.544
57
0.564
Enterprise valueR B
0.331
0.358
0.382
0.361
0.399
0.382
0.416
0.384
0.401
0.511
1.108
2.15%
0.15%
90
641.1
LT debtR M
716.4
707.5
755.2
804.8
687.4
644.3
573.7
546.5
550.7
866.4
415.4
(7.31%)
(3.65%)
31
Revenue
R 1.282B
1.29%
1.00×
Cost of revenue
R 610.1M
1.33%
1.00×
Operating expenses
R 308.7M
1.31%
1.00×
Cash and investments
18.52%
Property and equipment
18.32%
Goodwill & intangibles
15.50%