18.33
RevenueR M
71.69
76.86
85.42
91.41
98.46
109.2
119.6
131.2
144.3
158.2
20.43
9.95%
9.09%
12
7.50
Revenue growth%
11.99
11.10
11.43
9.60
7.30
4.31
3.09
5.53
8.51
6.44
8.34
5.53
7.90
41
22.23
Gross margin%
0.62
0.40
3.26
4.13
4.87
4.68
5.31
8.13
9.13
10.10
7.03
8.13
4.78
25
14.07
Operating margin%
22.37
23.74
24.42
24.47
24.45
24.55
25.85
27.85
29.43
30.49
26.67
27.85
24.51
65
2.82
Net margin%
8.18
8.34
9.75
10.79
11.72
10.15
10.04
11.59
10.82
8.60
18.50
10.15
10.09
80
20.51
P/E ratio (avg)x
11.94
10.85
10.33
10.37
9.497
8.393
7.587
6.792
6.514
5.795
25.97
6.792
8.945
77
19.59
EV/EBITx
17.48
17.54
19.80
21.05
21.46
21.16
19.85
22.31
23.45
22.79
36.30
22.31
21.11
37
29.65
FCF yield (avg)%
9.09
11.24
12.88
13.67
12.81
12.69
12.76
10.21
8.11
10.72
27.04
10.72
11.96
80
4.45
FCF margin%
3.01
5.96
7.59
6.76
4.44
2.13
3.94
1.96
4.23
2.39
18.79
2.39
4.08
12
0.696
FCF / Net incomex
1.783
1.891
2.126
2.052
2.022
2.040
1.905
2.134
2.214
2.096
0.734
2.096
2.046
71
22.64
ROIC%
10.60
9.02
10.26
9.21
8.12
10.55
10.80
11.11
13.96
14.54
23.00
11.11
10.57
95
27.00
Return on equity%
18.16
17.66
19.01
19.72
18.95
20.02
19.01
20.49
18.80
16.16
3.76
19.01
18.98
57
29.19
Return on assets%
0.40
0.40
2.43
0.40
0.40
0.40
0.40
0.40
0.40
0.40
8.22
0.40
0.40
38
0.02
EPSR
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.02
(1.85%)
(2.25%)
—
5.22
EPS growth%
22.00
20.62
19.18
17.26
16.95
15.54
15.88
15.14
15.29
13.39
13.56
15.29
16.41
46
0.02
Bookvalue per shR
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(0.19%)
(4.28%)
—
0.05
FCF per shareR
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.09
0.09
0.02
9.85%
9.02%
—
0.05
Dividend per shR
0.09
0.10
0.10
0.10
0.09
0.10
0.11
0.11
0.10
0.10
0.06
2.02%
1.61%
—
23.88
Div yield (avg)%
11.92
11.87
9.14
9.60
12.45
12.88
11.66
11.09
11.48
8.64
14.07
11.48
11.57
52
7.54
Payout ratio%
18.02
17.18
19.20
16.74
19.46
18.87
19.60
19.82
19.93
19.76
28.47
19.76
19.33
87
2.097
Shares (diluted)B
2.056
1.904
1.679
1.692
1.547
1.654
1.477
1.465
1.571
1.609
2.026
0.80%
(3.27%)
32
12.21
Buyback yield%
16.08
13.86
11.37
12.33
10.35
11.66
10.44
12.47
12.15
11.51
7.12
11.66
11.90
75
0.258
D/E ratiox
1.388
1.456
1.467
1.482
1.578
1.681
1.696
1.698
1.952
2.050
0.284
1.698
1.629
50
167.0
Enterprise valueR M
146.2
157.7
144.0
151.0
162.4
162.2
175.1
182.8
172.7
182.7
38.45
2.38%
3.09%
29
83.35
LT debtR M
53.95
61.22
58.55
57.88
60.67
68.48
67.54
66.58
67.07
77.13
32.91
4.92%
5.00%
54
Revenue
R 158.2M
9.09%
1.00×
Cost of revenue
R 108.1M
9.10%
1.00×
Operating expenses
R 38.72M
9.06%
1.00×
Goodwill & intangibles
16.91%
Spread over hurdle
(5.70%)