2.730
RevenueR M
43.47
44.71
45.41
47.52
48.87
49.23
50.27
52.48
55.02
56.54
2.987
2.96%
3.17%
26
20.26
Revenue growth%
9.01
6.65
7.96
6.20
8.31
9.57
8.85
11.34
9.82
7.65
18.85
9.57
8.58
64
14.29
Gross margin%
8.69
8.06
9.62
8.06
9.38
10.01
9.99
9.49
7.02
7.40
10.31
9.49
9.04
52
29.63
Operating margin%
22.54
25.41
28.30
26.03
25.84
28.41
30.19
27.33
27.08
28.10
20.74
28.10
27.20
57
16.85
Net margin%
13.01
14.91
17.83
17.24
15.42
14.84
13.09
15.99
17.97
19.56
5.34
15.99
15.70
80
10.36
P/E ratio (avg)x
27.20
25.45
24.01
26.67
28.26
27.29
26.96
28.48
29.68
32.97
16.98
28.48
27.25
49
26.45
EV/EBITx
17.00
18.06
18.92
17.08
16.11
17.33
17.68
18.36
17.61
16.32
24.87
17.61
17.47
33
27.72
FCF yield (avg)%
16.85
16.23
13.81
11.01
9.50
7.92
10.63
8.62
8.75
11.61
21.19
8.75
10.82
6
15.40
FCF margin%
15.35
15.17
17.38
17.37
17.43
17.11
18.10
15.82
18.29
15.34
22.59
17.11
17.24
69
1.497
FCF / Net incomex
1.310
1.439
1.458
1.558
1.501
1.430
1.534
1.458
1.638
1.888
1.737
1.534
1.479
27
11.59
ROIC%
14.44
12.33
13.64
11.09
13.58
13.89
15.80
13.81
16.21
15.99
23.22
15.80
13.85
84
18.60
Return on equity%
9.72
11.72
14.71
13.75
16.62
15.26
15.89
16.02
14.41
15.60
25.22
15.60
14.99
84
14.83
Return on assets%
24.13
25.20
27.39
28.11
28.25
26.12
26.15
28.69
29.28
29.99
25.31
28.69
27.75
44
0.07
EPSR
0.18
0.19
0.19
0.20
0.20
0.19
0.19
0.18
0.19
0.21
0.08
1.54%
2.67%
—
13.75
EPS growth%
25.00
22.33
24.61
25.46
25.90
23.44
22.84
24.77
25.54
27.56
3.38
24.77
24.89
85
0.15
Bookvalue per shR
0.11
0.10
0.09
0.11
0.12
0.11
0.11
0.11
0.10
0.11
0.17
(2.07%)
0.42%
—
0.17
FCF per shareR
0.25
0.27
0.27
0.28
0.29
0.32
0.35
0.41
0.48
0.49
0.17
10.79%
6.97%
—
0.13
Dividend per shR
0.17
0.18
0.19
0.18
0.21
0.25
0.29
0.29
0.35
0.40
0.10
13.47%
9.31%
—
29.10
Div yield (avg)%
13.16
10.83
10.19
12.20
11.87
11.53
11.63
9.45
10.13
10.65
20.30
10.65
11.18
38
21.35
Payout ratio%
1.22
0.40
3.02
5.25
4.13
2.42
2.98
2.53
2.27
0.40
2.86
2.42
2.47
25
211.2
Shares (diluted)M
130.0
135.8
144.3
131.1
121.0
110.6
95.14
96.69
98.00
100.7
204.0
(3.60%)
(2.81%)
47
12.09
Buyback yield%
11.74
11.47
11.23
10.05
7.86
7.08
6.67
6.71
7.62
7.17
28.16
7.08
7.74
46
1.208
D/E ratiox
0.830
0.869
0.967
1.044
1.031
1.040
0.983
1.026
1.100
1.040
1.476
1.040
1.029
20
26.38
Enterprise valueR M
24.62
24.61
26.28
28.18
30.81
31.02
30.59
33.65
33.82
34.38
21.46
2.22%
4.60%
63
3.390
LT debtR M
33.43
32.07
29.45
28.27
30.75
31.27
29.79
27.72
24.53
26.53
34.50
(2.91%)
(2.10%)
35
Revenue
R 56.54M
3.17%
1.00×
Cost of revenue
R 36.11M
3.33%
1.02×
Operating expenses
R 12.70M
2.97%
0.98×
Property and equipment
20.65%
Cash and investments
17.81%
Spread over hurdle
(6.64%)