235.0
RevenueR M
193.6
198.4
198.2
198.2
207.3
213.0
218.8
224.0
224.5
229.9
241.4
2.09%
2.17%
69
3.72
Revenue growth%
8.72
6.68
8.20
7.07
9.48
7.04
4.88
3.83
5.48
8.13
25.87
5.48
7.05
47
16.47
Gross margin%
10.19
7.75
7.18
9.26
12.10
12.29
14.86
15.16
16.68
18.83
24.44
15.16
12.20
87
6.79
Operating margin%
0.40
0.40
0.50
0.40
1.90
2.68
3.29
1.43
0.40
0.40
24.79
1.43
0.45
87
7.55
Net margin%
11.69
13.49
14.49
15.76
18.67
19.86
20.99
20.06
19.04
19.17
29.18
19.86
18.86
17
17.15
P/E ratio (avg)x
17.50
20.00
20.40
20.75
21.81
23.53
25.56
25.53
26.61
27.01
35.42
25.56
22.67
14
31.55
EV/EBITx
21.39
21.09
23.42
22.33
21.65
23.66
23.30
22.50
22.64
23.08
12.55
23.08
22.57
48
28.15
FCF yield (avg)%
10.80
11.26
13.15
14.28
16.14
17.37
19.54
17.38
18.67
21.64
20.79
18.67
16.76
91
5.64
FCF margin%
16.41
13.56
11.40
8.67
9.36
12.08
12.92
10.66
8.39
7.75
9.39
10.66
11.03
41
1.003
FCF / Net incomex
0.153
0.149
0.131
0.120
0.116
0.110
0.108
0.112
0.117
0.124
0.409
0.112
0.118
87
14.00
ROIC%
20.68
20.80
18.63
16.58
15.48
17.53
19.20
18.86
17.77
19.32
10.48
18.86
18.74
93
27.88
Return on equity%
22.80
24.24
25.48
24.13
25.59
27.35
26.51
28.00
27.67
25.61
3.93
27.35
25.60
57
26.42
Return on assets%
15.86
17.67
18.50
20.04
17.53
15.22
16.64
17.82
19.66
17.10
14.96
17.10
17.60
20
2.00
EPSR
1.40
1.68
1.68
1.94
1.95
1.97
2.04
2.35
2.42
2.45
2.18
4.62%
6.34%
—
21.04
EPS growth%
7.97
7.56
4.60
5.71
6.15
3.31
2.24
3.07
0.93
0.58
17.93
2.24
3.95
70
1.67
Bookvalue per shR
3.54
3.62
3.63
4.27
4.99
5.49
5.32
5.79
6.60
7.83
2.38
9.44%
10.13%
—
2.28
FCF per shareR
1.99
1.91
2.12
2.15
2.27
2.59
2.88
2.85
2.97
3.24
1.52
7.34%
5.57%
—
3.14
Dividend per shR
1.58
1.55
1.67
1.74
1.67
1.78
1.95
1.83
1.73
1.86
1.85
2.10%
2.40%
—
13.56
Div yield (avg)%
14.60
17.29
17.62
14.93
14.23
15.52
18.05
18.13
20.13
22.72
13.33
18.13
17.46
10
8.43
Payout ratio%
15.81
14.57
15.85
18.41
20.53
17.93
17.98
16.00
18.27
18.78
18.83
17.98
17.96
9
69.50
Shares (diluted)M
68.46
67.13
65.00
61.74
58.65
65.08
71.77
72.78
70.86
65.24
67.98
2.15%
(0.97%)
32
22.60
Buyback yield%
11.92
10.39
9.36
10.91
13.44
12.35
10.19
11.72
13.22
15.01
29.25
12.35
11.82
52
0.753
D/E ratiox
1.261
1.294
1.515
1.693
1.948
1.985
2.140
2.493
2.834
3.302
1.132
2.493
1.966
76
164.1
Enterprise valueR M
83.34
91.15
109.1
110.3
118.8
118.8
127.7
147.5
157.8
180.6
76.72
8.74%
10.00%
39
98.05
LT debtR M
164.2
154.5
161.4
155.6
168.2
183.1
182.5
192.2
205.6
227.3
207.4
6.21%
2.38%
57
Revenue
R 229.9M
2.17%
1.00×
Cost of revenue
R 160.9M
2.17%
1.00×
Operating expenses
R 34.50M
2.49%
1.03×
Spread over hurdle
(0.63%)