53.64
RevenueR M
40.47
44.20
47.60
50.76
55.79
60.67
63.94
70.02
75.13
80.28
58.80
7.55%
8.00%
49
24.90
Revenue growth%
8.31
6.49
6.12
4.17
6.72
8.16
5.66
5.37
5.17
5.05
13.12
5.37
5.89
71
12.08
Gross margin%
26.96
24.11
22.43
24.23
25.09
24.90
24.62
26.74
25.55
28.01
26.59
25.55
24.99
16
25.57
Operating margin%
7.13
6.76
9.45
12.07
10.71
10.24
8.95
8.24
11.24
13.62
26.51
10.24
9.84
55
26.57
Net margin%
19.37
18.02
15.31
17.90
16.23
13.86
14.79
16.74
15.26
17.31
7.88
15.26
16.48
55
17.87
P/E ratio (avg)x
48.00
51.97
54.31
57.77
63.94
67.16
66.93
73.69
72.69
80.86
20.71
72.69
65.43
26
19.75
EV/EBITx
41.34
38.27
39.69
39.86
45.08
41.38
47.47
49.79
56.06
54.41
37.88
49.79
43.23
70
17.23
FCF yield (avg)%
1.73
1.81
0.40
0.40
1.24
0.40
0.40
0.62
0.40
0.41
25.43
0.40
0.40
50
12.77
FCF margin%
18.78
19.03
21.00
23.73
23.72
23.11
24.43
22.63
21.89
20.25
26.19
22.63
22.26
88
1.301
FCF / Net incomex
0.731
0.743
0.732
0.680
0.750
0.660
0.700
0.737
0.781
0.841
0.871
0.737
0.735
88
3.28
ROIC%
2.51
0.40
0.40
1.17
0.40
0.62
2.18
2.89
1.67
0.75
26.71
1.67
0.96
64
15.78
Return on equity%
11.76
13.16
10.52
10.89
10.65
11.31
11.24
9.14
11.65
10.68
3.69
11.24
11.06
90
3.55
Return on assets%
17.21
15.20
17.29
16.97
17.01
16.35
18.68
19.06
20.36
21.39
18.09
19.06
17.25
33
4.41
EPSR
11.77
11.59
11.30
11.10
10.64
10.30
11.73
12.89
13.37
14.23
4.59
5.98%
1.56%
—
26.81
EPS growth%
20.05
22.17
23.03
21.45
20.51
21.87
22.01
19.62
22.27
20.94
27.51
21.87
21.66
54
9.65
Bookvalue per shR
3.00
2.78
2.68
2.92
2.89
2.79
2.89
3.08
3.31
3.30
8.27
2.68%
1.31%
—
5.48
FCF per shareR
9.45
9.62
10.09
8.93
9.41
8.52
8.33
8.51
7.82
6.98
2.29
(5.80%)
(2.98%)
—
9.10
Dividend per shR
8.09
8.84
9.85
10.19
11.91
13.70
15.08
16.80
17.85
20.89
7.26
11.90%
10.78%
—
6.81
Div yield (avg)%
15.23
17.75
20.17
20.83
23.72
21.69
22.97
23.20
23.94
24.90
19.16
23.20
22.33
89
10.99
Payout ratio%
15.66
16.83
17.05
15.62
17.25
18.30
17.36
14.66
11.99
9.91
24.86
14.66
16.25
15
6.966
Shares (diluted)M
9.663
9.524
10.79
10.91
12.53
12.40
11.71
13.60
15.02
15.25
7.066
4.01%
5.42%
39
12.55
Buyback yield%
12.27
10.85
8.26
7.16
9.74
9.16
8.48
5.53
5.30
5.85
15.97
5.85
8.37
88
1.000
D/E ratiox
0.655
0.628
0.596
0.645
0.555
0.528
0.538
0.536
0.561
0.615
0.928
0.538
0.578
33
47.93
Enterprise valueR M
18.45
17.71
18.01
17.37
18.47
20.53
22.64
20.70
18.98
19.13
39.42
0.70%
1.04%
50
10.77
LT debtR M
33.49
32.83
33.26
36.06
36.03
35.05
36.52
34.87
31.93
30.69
24.35
(3.16%)
(0.15%)
56
Revenue
R 80.28M
8.00%
1.00×
Cost of revenue
R 42.50M
7.78%
0.98×
Operating expenses
R 14.45M
7.89%
0.99×
Property and equipment
20.14%
Spread over hurdle
(4.64%)