17.59
RevenueR M
163.4
162.6
168.8
172.6
173.6
178.4
184.3
188.5
193.9
193.0
19.05
2.14%
1.67%
71
8.41
Revenue growth%
27.72
28.31
26.33
23.97
23.03
24.82
25.31
26.21
25.55
24.68
10.42
25.31
25.43
14
11.55
Gross margin%
24.99
25.30
26.52
26.94
24.95
27.69
30.42
30.57
31.48
30.20
19.18
30.42
27.31
59
12.55
Operating margin%
27.43
29.87
28.30
28.08
25.71
24.33
23.24
25.50
28.47
26.93
5.06
25.50
27.18
49
4.61
Net margin%
13.38
10.50
11.26
12.63
11.46
13.40
14.87
13.91
11.91
12.00
23.38
13.40
12.32
74
21.71
P/E ratio (avg)x
31.96
28.80
31.79
34.35
37.58
33.51
35.64
39.19
35.52
33.41
9.946
35.52
33.93
79
23.74
EV/EBITx
38.90
38.10
33.98
30.53
33.33
32.53
32.33
28.74
27.08
24.06
12.52
28.74
32.43
23
27.47
FCF yield (avg)%
11.05
10.34
8.12
8.26
7.38
7.49
8.01
5.50
3.94
2.98
23.40
5.50
7.75
90
2.77
FCF margin%
1.34
0.40
0.52
0.40
2.24
1.12
1.33
3.78
2.97
1.11
10.79
1.33
1.22
28
1.159
FCF / Net incomex
0.784
0.758
0.745
0.716
0.700
0.772
0.813
0.874
0.983
0.941
1.494
0.874
0.778
43
3.63
ROIC%
29.25
26.65
24.94
26.21
28.28
28.50
25.57
26.72
23.86
22.77
6.55
25.57
26.43
36
3.45
Return on equity%
18.20
18.80
17.83
17.97
19.02
17.93
18.89
20.63
22.73
19.99
15.65
19.99
18.84
74
29.47
Return on assets%
4.05
3.69
1.01
3.32
1.89
0.40
0.40
0.40
0.40
0.40
16.24
0.40
0.70
45
0.49
EPSR
0.35
0.32
0.34
0.32
0.29
0.29
0.27
0.27
0.24
0.23
0.54
(4.35%)
(4.56%)
—
17.97
EPS growth%
1.87
2.52
2.69
4.62
4.86
3.80
5.54
7.93
5.14
2.85
21.05
5.14
4.21
69
0.34
Bookvalue per shR
0.39
0.37
0.38
0.43
0.46
0.47
0.54
0.55
0.52
0.59
0.60
5.06%
4.43%
—
0.52
FCF per shareR
0.86
0.89
0.93
0.87
0.90
0.93
0.87
0.96
1.04
1.08
0.25
3.60%
2.88%
—
0.60
Dividend per shR
0.48
0.57
0.66
0.68
0.69
0.82
0.94
1.11
1.23
1.22
0.60
12.10%
10.43%
—
14.94
Div yield (avg)%
26.26
25.64
27.34
25.32
26.16
28.16
25.65
22.85
24.04
25.01
22.01
25.01
25.65
21
4.59
Payout ratio%
4.52
4.42
2.98
3.65
2.31
4.69
4.57
7.55
6.93
8.09
26.34
6.93
4.55
58
112.1
Shares (diluted)M
115.7
103.6
95.67
101.3
100.7
106.8
101.9
101.9
110.4
111.0
107.1
1.97%
(0.74%)
7
20.92
Buyback yield%
9.71
10.57
9.48
7.68
9.36
12.26
11.39
13.36
14.89
15.72
8.36
13.36
10.98
74
0.269
D/E ratiox
0.377
0.377
0.372
0.401
0.439
0.459
0.517
0.526
0.606
0.664
1.762
0.526
0.449
56
181.5
Enterprise valueR M
85.56
100.0
109.4
124.9
131.7
148.6
167.0
166.6
195.5
211.8
67.73
9.97%
10.81%
79
63.24
LT debtR M
288.5
291.5
331.7
312.0
354.0
413.3
424.8
498.7
490.4
548.4
126.3
9.15%
7.22%
32
Revenue
R 193.0M
1.67%
1.00×
Cost of revenue
R 111.4M
1.82%
1.02×
Operating expenses
R 28.99M
1.28%
0.96×
Cash and investments
17.92%
Property and equipment
15.64%
Spread over hurdle
13.05%