9.240
RevenueR M
72.27
73.00
76.06
79.06
79.86
82.52
85.44
85.48
87.67
89.49
9.971
2.30%
2.44%
52
6.63
Revenue growth%
21.54
19.24
21.76
19.11
19.40
21.41
20.20
20.39
19.96
19.11
17.20
20.20
20.08
55
28.13
Gross margin%
5.98
7.22
6.29
7.56
9.46
9.47
7.25
9.00
7.64
10.52
18.57
9.00
7.60
29
16.50
Operating margin%
6.48
9.48
7.62
5.33
6.66
7.94
9.11
9.97
11.79
12.36
10.41
9.97
8.53
50
8.67
Net margin%
5.89
7.19
7.54
6.37
5.16
6.12
5.26
3.03
4.60
4.59
23.90
4.60
5.57
49
20.05
P/E ratio (avg)x
20.38
19.77
18.77
19.84
21.62
19.17
18.73
19.90
21.26
21.72
28.16
19.90
19.87
7
13.39
EV/EBITx
32.45
29.01
26.69
24.21
23.42
24.89
27.64
26.38
27.43
27.09
35.12
27.09
26.89
21
23.54
FCF yield (avg)%
6.21
3.54
2.04
1.71
1.15
2.84
2.73
3.57
3.50
4.65
8.08
3.50
3.17
26
14.24
FCF margin%
16.67
16.36
14.36
13.59
13.11
13.62
15.53
15.18
16.49
15.68
14.68
15.53
15.35
62
0.806
FCF / Net incomex
0.583
0.618
0.693
0.671
0.752
0.894
1.016
1.110
1.316
1.375
0.155
1.110
0.823
42
12.90
ROIC%
17.71
17.34
15.20
12.68
12.80
11.06
13.47
12.62
14.00
12.95
5.94
12.95
13.21
16
5.38
Return on equity%
8.83
8.21
10.89
9.84
10.40
7.63
6.24
7.22
9.90
12.72
9.88
7.63
9.34
54
3.74
Return on assets%
16.67
18.82
21.51
19.78
20.35
18.79
18.29
20.06
19.51
18.41
3.38
18.79
19.17
88
0.12
EPSR
0.15
0.16
0.15
0.14
0.13
0.13
0.14
0.14
0.14
0.13
0.13
(0.09%)
(0.63%)
—
5.30
EPS growth%
16.28
17.68
20.31
22.19
23.12
24.79
21.96
21.64
22.64
22.53
17.89
22.53
22.08
40
0.32
Bookvalue per shR
0.28
0.27
0.31
0.30
0.36
0.41
0.45
0.44
0.52
0.59
0.23
10.61%
9.37%
—
0.26
FCF per shareR
0.14
0.14
0.15
0.16
0.15
0.17
0.17
0.17
0.17
0.19
0.17
4.73%
4.48%
—
0.33
Dividend per shR
0.43
0.43
0.48
0.50
0.57
0.63
0.61
0.71
0.81
0.83
0.20
7.63%
7.63%
—
7.87
Div yield (avg)%
17.47
16.40
15.58
16.61
17.89
19.42
19.94
17.09
19.90
17.61
3.64
19.42
17.54
9
20.71
Payout ratio%
15.52
18.21
17.46
15.94
18.15
19.99
20.56
19.07
20.37
21.90
6.21
20.37
18.64
82
92.60
Shares (diluted)M
110.7
117.8
120.3
118.3
112.8
120.7
106.4
100.6
99.82
98.19
97.12
(2.73%)
(0.52%)
93
18.16
Buyback yield%
20.67
20.06
22.10
20.62
20.08
19.93
17.81
20.23
20.30
20.97
8.94
20.23
20.27
48
0.985
D/E ratiox
1.668
1.532
1.593
1.665
1.681
1.728
1.817
1.997
2.076
2.128
1.465
1.997
1.704
34
20.19
Enterprise valueR M
26.16
25.19
25.51
25.73
27.33
28.85
29.45
26.47
29.86
28.43
58.29
0.79%
1.40%
46
67.49
LT debtR M
100.9
105.5
116.1
124.3
122.5
123.1
130.8
152.6
157.9
167.7
80.06
6.49%
5.58%
49
Revenue
R 89.49M
2.44%
1.00×
Cost of revenue
R 62.64M
2.44%
1.00×
Operating expenses
R 15.46M
2.55%
1.01×
Goodwill & intangibles
17.00%
Spread over hurdle
10.12%