1.108
RevenueR B
0.608
0.656
0.704
0.771
0.840
0.913
0.999
1.095
1.181
1.305
1.231
9.20%
9.01%
59
28.68
Revenue growth%
30.87
31.03
31.43
32.33
34.02
31.35
32.88
29.90
28.73
29.29
28.60
29.90
31.19
75
14.36
Gross margin%
26.31
25.70
23.95
26.03
27.02
29.84
32.63
32.89
35.84
34.94
26.80
32.89
28.43
22
27.50
Operating margin%
4.76
2.41
3.94
6.65
5.61
7.41
8.54
9.85
11.97
9.85
7.41
9.85
7.03
48
8.53
Net margin%
21.80
21.65
19.96
21.14
22.91
21.72
21.73
20.04
20.09
22.32
19.52
21.72
21.69
12
34.03
P/E ratio (avg)x
10.58
10.39
9.655
9.485
9.004
9.926
10.37
10.02
9.575
8.957
10.95
9.926
9.790
26
16.09
EV/EBITx
40.92
45.18
49.99
48.99
50.45
49.73
50.23
46.22
50.27
56.07
7.897
50.23
49.86
68
26.01
FCF yield (avg)%
7.14
7.52
9.36
6.97
8.56
11.26
13.32
11.56
12.09
14.52
13.94
12.09
10.31
77
6.29
FCF margin%
14.89
15.54
14.06
16.71
15.44
18.36
20.43
19.51
20.23
21.00
18.97
20.23
17.54
18
0.784
FCF / Net incomex
1.654
1.781
1.871
2.016
2.160
2.085
2.104
2.253
2.390
2.599
0.308
2.253
2.094
49
20.48
ROIC%
0.40
0.40
0.40
1.42
0.40
1.16
1.08
0.40
1.62
0.40
4.17
1.08
0.40
39
3.65
Return on equity%
0.40
0.40
0.40
0.40
1.55
4.28
5.58
6.28
8.14
6.39
12.69
6.28
2.92
10
10.24
Return on assets%
5.59
3.03
4.53
6.42
7.45
10.34
13.33
11.43
10.93
11.05
20.42
11.05
8.90
37
1.71
EPSR
1.29
1.37
1.53
1.45
1.33
1.23
1.13
1.10
1.01
0.89
1.75
(7.58%)
(2.99%)
—
28.20
EPS growth%
2.68
2.31
5.13
6.01
5.09
5.72
8.08
5.44
4.66
7.44
16.53
5.72
5.29
21
1.48
Bookvalue per shR
1.08
1.17
1.34
1.53
1.77
2.00
2.24
2.57
2.43
2.63
2.26
8.20%
9.25%
—
3.54
FCF per shareR
0.65
0.61
0.63
0.55
0.52
0.54
0.54
0.53
0.49
0.50
1.33
(0.80%)
(2.28%)
—
1.50
Dividend per shR
1.25
1.39
1.53
1.46
1.36
1.27
1.38
1.28
1.35
1.22
2.50
(2.16%)
0.90%
—
11.90
Div yield (avg)%
21.05
21.49
21.14
18.39
17.90
16.90
15.41
14.58
17.35
19.96
7.77
16.90
18.14
27
8.17
Payout ratio%
24.35
22.60
19.70
19.55
18.69
21.33
19.53
20.86
19.57
19.97
18.46
19.97
19.84
91
156.8
Shares (diluted)M
283.7
341.9
377.3
388.1
386.4
444.3
540.5
608.3
734.9
870.3
153.4
17.63%
12.62%
85
23.47
Buyback yield%
25.61
22.85
23.73
26.57
23.64
20.65
20.71
22.27
21.38
23.20
10.33
21.38
23.02
82
1.787
D/E ratiox
1.328
1.345
1.159
1.154
1.054
0.958
0.811
0.790
0.807
0.762
0.633
0.807
1.006
59
0.679
Enterprise valueR B
0.651
0.712
0.691
0.681
0.730
0.698
0.796
0.895
1.039
1.237
0.860
11.14%
8.53%
70
0.169
LT debtR B
1.500
1.489
1.640
1.564
1.621
1.538
1.598
1.655
1.834
1.945
0.189
3.71%
3.90%
54
Revenue
R 1.305B
9.01%
1.00×
Cost of revenue
R 907.2M
9.33%
1.03×
Operating expenses
R 285.2M
8.63%
0.97×
Goodwill & intangibles
18.16%
Spread over hurdle
(9.35%)