184.9
RevenueZMW M
115.9
126.2
135.8
144.8
155.4
163.4
175.2
185.2
195.3
208.8
191.4
6.08%
6.73%
76
19.28
Revenue growth%
12.42
9.97
7.70
6.47
7.83
9.96
9.05
7.30
6.51
9.25
22.49
9.05
8.44
45
24.69
Gross margin%
8.85
9.12
11.34
11.71
11.18
8.77
7.85
9.26
6.87
8.45
25.38
8.45
8.99
82
14.31
Operating margin%
26.14
23.28
26.17
28.11
26.37
29.09
27.82
25.59
25.69
24.85
9.44
25.69
26.15
95
16.20
Net margin%
10.46
13.42
11.15
11.18
10.93
12.83
12.59
12.36
15.19
13.27
9.86
12.83
12.48
34
25.52
P/E ratio (avg)x
38.85
44.29
47.10
46.94
52.52
55.00
55.49
53.87
58.02
60.08
7.526
55.49
53.19
68
20.66
EV/EBITx
18.81
20.33
20.69
23.19
25.07
27.97
32.56
31.78
31.27
33.93
34.98
31.78
26.52
30
29.64
FCF yield (avg)%
20.83
23.14
24.23
24.21
26.40
23.48
22.00
19.41
19.34
21.55
12.98
21.55
22.57
57
29.88
FCF margin%
13.89
13.66
14.93
12.71
13.75
15.80
15.31
13.69
11.38
13.24
19.58
13.69
13.72
82
1.606
FCF / Net incomex
1.346
1.516
1.552
1.702
1.895
2.019
2.222
2.449
2.408
2.695
0.222
2.408
1.957
5
7.24
ROIC%
29.42
30.82
31.16
32.93
30.96
28.67
26.19
26.70
26.51
27.32
3.57
26.70
29.04
51
26.88
Return on equity%
3.20
2.98
5.66
3.83
5.95
6.03
5.90
2.99
1.95
3.87
10.71
3.87
3.85
93
14.13
Return on assets%
10.13
11.12
11.76
14.31
15.61
12.71
14.58
11.84
12.98
11.44
20.28
12.71
12.27
25
0.39
EPSZMW
0.68
0.59
0.58
0.55
0.49
0.52
0.47
0.41
0.42
0.39
0.40
(4.59%)
(6.81%)
—
26.09
EPS growth%
27.66
29.82
31.63
30.22
29.08
31.63
28.70
27.36
28.94
30.02
22.47
28.94
29.45
31
0.46
Bookvalue per shZMW
0.15
0.15
0.17
0.16
0.18
0.17
0.17
0.16
0.18
0.20
0.41
1.80%
3.77%
—
0.53
FCF per shareZMW
0.43
0.38
0.42
0.40
0.43
0.46
0.43
0.38
0.42
0.43
0.49
(0.14%)
(0.64%)
—
0.44
Dividend per shZMW
0.84
0.99
1.02
1.19
1.30
1.27
1.43
1.68
1.97
2.02
0.47
9.20%
10.25%
—
18.36
Div yield (avg)%
0.67
2.12
0.40
2.24
1.55
0.40
0.40
2.94
5.69
5.36
21.20
2.94
1.84
92
26.98
Payout ratio%
9.53
8.39
5.39
4.86
5.46
8.13
8.93
8.72
6.57
3.59
3.71
8.13
7.35
8
159.9
Shares (diluted)M
169.7
161.4
156.0
158.1
169.7
156.5
170.4
159.4
145.6
166.2
161.1
(0.42%)
0.50%
29
29.12
Buyback yield%
18.93
21.80
20.57
19.25
20.11
18.10
18.60
16.89
15.20
13.80
27.20
16.89
18.76
74
0.829
D/E ratiox
0.695
0.652
0.598
0.652
0.602
0.608
0.567
0.580
0.648
0.710
0.336
0.608
0.628
90
70.51
Enterprise valueZMW M
21.94
22.93
24.23
25.87
28.72
27.83
30.24
28.07
30.61
30.62
141.5
1.29%
3.61%
29
91.28
LT debtZMW M
317.1
369.6
382.1
395.7
405.2
404.7
475.3
539.5
535.5
575.4
92.90
7.26%
6.47%
29
Revenue
ZMW 208.8M
6.73%
1.00×
Cost of revenue
ZMW 146.2M
6.73%
1.00×
Operating expenses
ZMW 33.72M
6.99%
1.03×
Property and equipment
16.64%
Spread over hurdle
(27.58%)