128.6
RevenueR M
443.8
463.0
487.8
525.1
558.8
593.2
615.7
647.4
678.1
712.3
140.3
4.97%
5.39%
92
23.62
Revenue growth%
4.08
4.20
5.15
5.27
4.23
6.13
4.42
3.39
3.59
3.75
17.77
3.75
4.21
38
29.01
Gross margin%
10.92
12.63
10.51
13.46
14.01
15.69
18.19
15.61
16.40
15.41
18.72
15.69
14.71
72
25.31
Operating margin%
26.26
25.90
26.16
27.57
29.83
32.79
31.79
29.15
27.15
29.85
21.69
29.85
28.36
78
4.68
Net margin%
22.56
22.31
19.68
22.31
24.26
26.42
23.62
23.72
21.50
23.80
14.87
23.72
23.09
16
7.399
P/E ratio (avg)x
9.181
10.26
10.21
10.23
11.50
11.54
12.58
12.45
12.47
11.34
8.043
12.45
11.42
76
27.34
EV/EBITx
15.76
15.27
16.64
15.74
14.18
13.85
13.42
12.82
12.97
14.52
17.06
13.42
14.35
94
14.19
FCF yield (avg)%
17.39
18.77
20.31
17.56
18.87
16.89
14.34
12.08
14.52
13.50
17.20
14.34
17.14
72
18.62
FCF margin%
4.11
2.65
2.04
0.40
0.40
3.19
5.26
6.45
5.11
4.14
7.33
5.11
3.65
18
1.169
FCF / Net incomex
1.461
1.552
1.676
1.896
1.912
2.078
2.213
2.322
2.309
2.539
0.929
2.309
1.995
70
25.42
ROIC%
15.46
14.92
12.63
14.28
12.20
11.29
9.93
12.00
13.09
13.07
11.00
12.00
12.85
44
21.17
Return on equity%
13.92
13.00
11.34
9.19
10.21
11.19
12.81
15.25
15.33
14.91
5.49
14.91
12.91
7
15.17
Return on assets%
19.95
17.23
14.55
12.54
11.88
9.87
11.77
9.55
8.66
11.64
16.45
9.87
11.83
56
1.73
EPSR
8.61
9.22
10.16
10.30
11.36
12.49
14.37
15.52
16.86
19.52
1.78
11.43%
7.82%
—
22.67
EPS growth%
2.73
5.04
2.18
2.06
1.19
1.86
2.13
4.53
6.93
7.72
16.00
4.53
2.46
7
2.94
Bookvalue per shR
3.63
4.00
3.82
4.12
4.34
4.41
4.98
4.85
4.73
5.28
6.07
4.00%
5.07%
—
5.69
FCF per shareR
6.92
8.11
9.08
9.49
10.19
10.84
11.88
12.15
14.07
16.38
2.18
9.96%
10.33%
—
7.57
Dividend per shR
8.18
9.29
8.92
8.48
8.68
9.01
9.40
9.37
10.17
10.25
7.00
3.39%
1.70%
—
3.48
Div yield (avg)%
0.40
1.39
0.40
3.05
2.45
0.40
0.40
0.40
2.00
0.40
12.55
0.40
0.40
10
13.01
Payout ratio%
21.09
23.61
23.79
21.18
23.84
23.77
24.89
23.07
22.72
25.07
3.45
23.77
23.69
49
54.63
Shares (diluted)M
60.71
65.44
62.61
61.64
72.54
73.92
73.76
74.39
81.54
82.57
54.59
2.62%
4.17%
16
10.12
Buyback yield%
26.64
29.14
30.22
27.25
24.30
22.08
23.67
22.12
22.99
24.12
20.23
22.99
24.21
8
0.512
D/E ratiox
0.883
0.963
0.918
0.941
1.068
1.248
1.334
1.416
1.466
1.535
1.600
1.416
1.158
9
438.4
Enterprise valueR M
542.5
568.6
560.0
575.4
604.3
618.2
634.0
738.1
769.0
901.2
589.8
8.32%
7.00%
63
235.2
LT debtR M
70.09
60.07
59.18
60.27
53.71
52.84
55.31
59.98
53.87
48.37
110.8
(2.07%)
(3.88%)
9
Revenue
R 712.3M
5.39%
1.00×
Cost of revenue
R 399.9M
5.31%
0.99×
Operating expenses
R 136.6M
5.09%
0.97×
Property and equipment
16.87%