127.0
RevenueR M
230.9
248.0
264.3
286.1
298.9
323.0
344.1
371.1
403.6
438.5
130.6
7.97%
7.58%
39
25.04
Revenue growth%
18.12
19.17
21.64
20.28
22.37
23.56
25.19
24.93
23.85
24.36
19.55
24.36
22.96
66
22.51
Gross margin%
9.39
9.71
6.87
4.92
3.32
6.31
6.39
3.77
4.41
3.57
4.44
4.41
5.61
50
29.05
Operating margin%
20.05
17.26
16.60
14.75
16.43
14.09
14.89
16.69
15.74
12.83
21.22
14.89
16.08
11
13.94
Net margin%
29.68
29.83
29.16
30.94
28.02
30.38
32.88
30.60
30.70
28.42
5.30
30.60
30.11
77
7.813
P/E ratio (avg)x
11.00
10.55
10.67
10.87
11.12
11.86
10.71
9.680
10.40
11.10
11.70
10.71
10.79
51
34.83
EV/EBITx
24.46
23.79
27.81
28.23
33.84
38.25
44.46
49.26
51.36
58.25
26.73
49.26
36.04
44
2.04
FCF yield (avg)%
8.48
8.48
8.28
10.72
12.51
14.67
16.11
17.89
18.67
17.91
9.16
17.89
13.59
40
18.75
FCF margin%
2.98
5.76
3.91
2.40
0.46
0.40
0.40
1.75
0.40
0.40
15.52
0.40
1.10
87
1.726
FCF / Net incomex
0.683
0.808
0.804
0.860
1.017
1.026
1.002
1.059
1.043
1.031
1.276
1.031
1.009
39
9.79
ROIC%
10.46
10.42
11.51
10.87
9.96
9.39
10.95
11.97
10.19
12.02
3.66
10.95
10.66
8
10.28
Return on equity%
9.54
12.15
11.31
10.58
12.27
9.96
8.83
10.74
11.97
12.86
13.03
10.74
11.03
23
3.29
Return on assets%
25.35
25.52
24.54
22.07
23.95
26.15
23.94
21.68
21.75
21.49
26.31
21.75
23.95
84
0.04
EPSR
0.27
0.32
0.32
0.32
0.38
0.39
0.41
0.42
0.48
0.54
0.05
7.00%
9.04%
—
8.75
EPS growth%
25.74
26.16
25.38
27.18
29.48
32.37
29.88
27.21
24.78
23.40
18.56
27.21
26.67
79
0.11
Bookvalue per shR
0.14
0.12
0.13
0.13
0.12
0.12
0.12
0.11
0.11
0.10
0.09
(5.30%)
(4.72%)
—
0.09
FCF per shareR
0.04
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.09
0.10
0.18
13.53%
8.89%
—
0.18
Dividend per shR
0.09
0.10
0.10
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.21
(4.72%)
(4.78%)
—
16.75
Div yield (avg)%
18.59
18.80
16.83
14.89
14.74
12.92
14.66
12.43
14.93
13.14
6.24
13.14
14.82
35
13.95
Payout ratio%
12.01
10.59
13.43
14.46
13.83
16.49
16.15
16.12
13.94
11.93
8.36
16.12
13.88
84
1.135
Shares (diluted)B
1.501
1.600
1.853
2.043
2.192
2.033
2.129
2.387
2.398
2.278
1.164
0.77%
5.07%
29
24.55
Buyback yield%
14.36
14.33
15.73
16.63
18.24
21.17
19.89
17.66
16.88
15.53
27.52
17.66
16.76
27
1.488
D/E ratiox
0.159
0.136
0.138
0.119
0.104
0.110
0.102
0.106
0.098
0.094
0.208
0.102
0.108
76
112.7
Enterprise valueR M
152.8
176.1
176.4
175.2
197.4
216.7
204.7
218.4
250.8
259.4
23.19
5.61%
5.09%
39
86.79
LT debtR M
379.6
394.4
401.6
438.8
448.6
499.7
500.5
570.7
656.6
719.0
78.86
9.89%
7.21%
33
Revenue
R 438.5M
7.58%
1.00×
Cost of revenue
R 225.8M
7.84%
1.02×
Operating expenses
R 80.81M
7.27%
0.97×
Cash and investments
16.35%
Goodwill & intangibles
15.11%