249.6
RevenueR M
132.7
146.5
155.4
168.8
182.7
195.7
210.1
230.6
247.2
262.2
266.1
7.50%
7.84%
37
14.42
Revenue growth%
9.99
10.30
11.37
13.87
11.46
9.50
9.26
7.35
5.53
6.76
15.43
7.35
9.75
21
11.02
Gross margin%
17.61
20.12
21.78
22.17
21.32
20.46
20.40
21.53
20.76
22.55
8.34
20.76
21.04
88
27.67
Operating margin%
10.80
12.48
12.81
11.99
13.40
15.04
13.79
13.95
16.73
16.74
22.85
15.04
13.59
79
28.86
Net margin%
0.40
1.21
0.43
0.40
2.95
5.17
6.87
4.76
4.26
4.25
14.40
4.76
3.60
6
14.71
P/E ratio (avg)x
7.489
7.262
6.912
6.534
6.441
6.722
6.190
5.938
6.109
6.155
10.37
6.155
6.487
48
30.32
EV/EBITx
56.78
55.62
64.94
63.91
66.53
76.86
77.15
90.24
98.41
106.5
12.11
90.24
71.70
54
8.35
FCF yield (avg)%
27.66
26.41
26.59
25.59
26.78
27.98
29.31
31.24
31.45
30.40
28.07
30.40
27.82
13
15.46
FCF margin%
15.59
18.06
19.89
21.71
19.34
18.32
17.09
14.21
11.87
9.49
11.25
14.21
17.58
35
0.121
FCF / Net incomex
0.448
0.445
0.461
0.481
0.453
0.503
0.557
0.512
0.500
0.512
0.558
0.512
0.490
14
17.99
ROIC%
8.67
8.88
11.06
13.75
12.14
13.36
15.83
16.33
13.36
15.85
28.27
15.83
13.36
82
7.44
Return on equity%
21.36
20.19
21.38
19.00
21.49
22.04
19.66
17.26
14.41
16.25
29.41
17.26
19.92
29
9.73
Return on assets%
1.13
0.40
1.29
2.28
0.40
0.40
2.42
3.93
4.02
1.53
29.70
2.42
1.41
41
0.03
EPSR
0.20
0.24
0.28
0.33
0.38
0.44
0.45
0.52
0.58
0.66
0.03
11.87%
13.12%
—
14.26
EPS growth%
18.48
19.69
17.33
14.53
13.25
12.72
10.93
8.49
6.25
3.45
8.81
8.49
12.99
95
0.12
Bookvalue per shR
0.14
0.13
0.13
0.12
0.12
0.13
0.14
0.14
0.14
0.16
0.10
5.03%
2.03%
—
0.06
FCF per shareR
0.18
0.20
0.21
0.23
0.26
0.30
0.30
0.33
0.38
0.43
0.10
10.20%
9.06%
—
0.12
Dividend per shR
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.08
(3.31%)
(2.12%)
—
8.04
Div yield (avg)%
11.45
11.83
12.77
15.23
12.69
13.97
15.40
12.83
11.50
11.71
15.08
12.83
12.73
34
13.46
Payout ratio%
7.26
5.11
7.95
6.56
5.15
4.04
5.42
2.63
5.48
4.59
6.63
4.59
5.28
29
1.429
Shares (diluted)B
1.611
1.731
1.573
1.528
1.382
1.388
1.520
1.503
1.385
1.409
1.401
0.38%
(2.33%)
45
10.92
Buyback yield%
26.55
26.84
24.72
25.63
25.81
27.18
29.20
27.13
27.01
27.41
23.13
27.18
26.92
52
0.422
D/E ratiox
2.041
2.028
2.176
2.533
2.618
2.627
2.926
2.961
3.269
3.463
0.686
2.961
2.622
14
193.0
Enterprise valueR M
38.27
37.81
38.89
41.79
41.05
43.75
40.14
39.91
42.02
36.87
116.2
(2.13%)
(1.69%)
67
95.43
LT debtR M
276.2
286.5
306.9
284.3
325.1
338.5
344.0
336.8
355.6
392.5
152.3
3.84%
4.34%
72
Revenue
R 262.2M
7.84%
1.00×
Cost of revenue
R 171.8M
7.51%
0.97×
Operating expenses
R 39.76M
9.18%
1.13×
Spread over hurdle
16.89%