0.329
RevenueR B
1.435
1.483
1.476
1.486
1.518
1.570
1.601
1.612
1.626
1.683
0.355
2.09%
2.04%
71
12.58
Revenue growth%
19.42
16.66
19.64
17.01
18.46
19.94
21.40
18.88
15.89
14.75
5.98
18.88
18.67
55
29.08
Gross margin%
12.20
10.47
9.23
11.50
10.20
9.20
11.85
12.85
10.84
13.21
5.82
11.85
11.17
71
13.36
Operating margin%
26.26
25.13
23.85
21.52
19.16
17.75
20.24
23.04
21.01
23.19
25.12
21.01
22.28
9
26.31
Net margin%
13.05
13.06
14.06
16.50
14.90
17.16
15.59
17.10
16.39
16.60
25.94
16.60
15.99
94
24.18
P/E ratio (avg)x
28.14
26.04
25.64
28.99
27.32
26.41
30.07
28.37
31.47
34.92
7.463
30.07
28.25
32
16.97
EV/EBITx
51.13
57.77
69.19
70.24
77.54
82.11
82.09
82.46
88.04
101.4
16.17
82.46
79.82
93
12.31
FCF yield (avg)%
11.68
14.50
12.91
10.05
8.36
8.11
10.82
11.34
11.68
8.70
3.00
10.82
11.08
31
9.72
FCF margin%
11.34
14.03
11.72
12.12
14.28
16.68
15.70
13.92
12.78
13.73
15.96
13.92
13.83
78
1.431
FCF / Net incomex
1.212
1.154
1.156
1.182
1.281
1.216
1.203
1.088
1.159
1.069
1.300
1.159
1.170
77
4.46
ROIC%
16.37
15.03
15.05
15.15
13.14
12.93
9.96
9.93
8.50
5.72
18.95
9.93
13.04
88
2.35
Return on equity%
21.89
22.22
24.26
26.53
24.30
26.81
24.84
25.51
23.33
23.35
13.23
24.84
24.28
5
19.12
Return on assets%
8.65
7.49
4.81
6.21
5.16
3.28
0.84
0.40
1.06
1.20
6.75
1.06
4.05
59
1.11
EPSR
2.04
1.99
1.85
1.86
1.92
1.87
2.09
2.10
1.95
1.80
1.13
(1.38%)
0.01%
—
25.32
EPS growth%
14.21
14.94
16.77
15.14
16.73
17.32
19.80
22.68
24.03
25.10
24.39
22.68
17.05
78
1.35
Bookvalue per shR
1.26
1.20
1.11
1.03
0.93
1.03
1.04
0.98
0.86
0.90
0.33
(0.68%)
(4.30%)
—
1.04
FCF per shareR
0.26
0.30
0.30
0.35
0.35
0.36
0.41
0.43
0.45
0.49
0.25
7.15%
7.58%
—
1.54
Dividend per shR
0.55
0.48
0.45
0.49
0.45
0.40
0.36
0.33
0.32
0.29
0.57
(8.83%)
(6.44%)
—
19.39
Div yield (avg)%
12.39
13.88
15.26
18.15
15.38
15.92
15.24
15.80
17.90
19.93
24.96
15.92
15.59
40
4.08
Payout ratio%
30.04
28.07
27.94
26.59
29.53
31.26
30.57
28.86
29.62
27.49
10.10
29.62
29.20
57
0.902
Shares (diluted)B
1.080
1.140
1.080
1.131
1.193
1.100
1.038
0.990
0.908
0.850
0.901
(6.57%)
(1.20%)
28
13.06
Buyback yield%
26.56
28.62
29.08
29.45
30.48
29.34
27.18
25.93
23.22
22.80
2.02
25.93
27.90
33
1.792
D/E ratiox
0.650
0.665
0.569
0.576
0.494
0.425
0.400
0.358
0.305
0.284
0.966
0.358
0.460
29
0.794
Enterprise valueR B
0.708
0.816
0.917
0.990
1.050
1.006
1.056
1.039
1.089
1.145
0.978
1.76%
4.31%
42
695.5
LT debtR M
430.8
447.5
470.0
523.1
554.7
606.2
676.1
743.9
744.3
683.6
803.8
4.27%
5.56%
40
Revenue
R 1.683B
2.04%
1.00×
Cost of revenue
R 862.9M
2.06%
1.00×
Operating expenses
R 393.6M
2.16%
1.01×
Property and equipment
17.63%
Spread over hurdle
43.47%