1.003
RevenueR B
0.592
0.635
0.680
0.742
0.819
0.882
0.971
1.040
1.150
1.235
1.053
8.56%
8.30%
54
13.44
Revenue growth%
8.45
10.72
12.10
11.12
11.89
11.99
13.83
13.45
11.36
10.32
15.98
11.99
11.62
64
12.55
Gross margin%
26.66
26.35
28.41
30.02
30.79
31.18
28.42
30.51
33.50
32.12
26.07
31.18
30.27
7
8.47
Operating margin%
15.46
12.54
13.00
12.00
13.15
13.16
13.48
15.23
14.11
14.78
24.26
14.11
13.32
83
26.49
Net margin%
15.16
17.02
15.38
17.75
20.70
21.04
23.24
23.27
25.92
26.68
23.76
23.27
20.87
37
25.03
P/E ratio (avg)x
48.27
49.91
56.05
65.47
67.31
70.78
79.30
87.18
98.91
116.2
24.00
87.18
69.04
11
34.63
EV/EBITx
7.129
6.365
6.829
6.460
6.903
7.090
7.746
7.793
6.742
5.946
10.26
7.090
6.866
77
14.92
FCF yield (avg)%
7.70
9.73
7.75
9.09
6.96
7.12
5.83
5.13
6.75
6.13
6.06
6.13
7.04
94
7.71
FCF margin%
7.83
6.23
8.91
7.87
8.76
11.75
8.99
11.49
13.18
11.16
14.07
11.49
8.95
93
0.267
FCF / Net incomex
1.183
1.104
1.193
1.338
1.387
1.534
1.507
1.513
1.615
1.682
1.638
1.534
1.447
28
18.53
ROIC%
26.72
26.77
25.90
27.72
29.24
26.45
24.18
25.12
27.82
28.46
15.49
26.45
26.75
63
19.36
Return on equity%
11.19
10.65
12.01
9.99
9.03
10.44
8.04
5.74
8.49
7.66
11.13
8.04
9.51
12
8.93
Return on assets%
11.44
14.19
16.84
14.49
12.07
13.07
14.32
15.65
18.51
15.94
11.01
15.65
14.41
50
0.85
EPSR
0.34
0.35
0.42
0.43
0.43
0.46
0.45
0.54
0.59
0.63
0.91
8.00%
7.40%
—
23.73
EPS growth%
13.53
14.20
14.37
16.18
16.56
14.42
11.80
11.50
11.66
9.17
28.84
11.66
13.87
14
0.72
Bookvalue per shR
0.19
0.20
0.19
0.19
0.20
0.20
0.21
0.19
0.21
0.20
0.51
0.16%
(0.95%)
—
0.69
FCF per shareR
0.65
0.59
0.63
0.71
0.78
0.85
0.83
0.78
0.78
0.86
0.49
1.91%
3.34%
—
0.39
Dividend per shR
0.14
0.15
0.16
0.15
0.16
0.16
0.17
0.19
0.20
0.21
0.27
5.90%
4.86%
—
18.87
Div yield (avg)%
3.70
2.68
0.40
0.40
0.40
0.40
0.40
0.40
1.03
0.40
18.09
0.40
0.40
92
17.53
Payout ratio%
8.42
9.76
10.58
12.36
13.50
16.01
13.94
15.18
13.62
14.72
7.01
14.72
13.56
55
536.2
Shares (diluted)M
642.7
627.5
704.1
666.1
622.6
619.3
663.8
651.7
736.0
824.2
543.2
5.77%
3.36%
91
12.65
Buyback yield%
2.96
5.46
6.77
8.93
10.19
12.41
12.93
11.84
13.57
11.48
13.79
12.41
10.83
64
1.206
D/E ratiox
0.789
0.694
0.766
0.792
0.799
0.830
0.771
0.719
0.739
0.724
0.498
0.739
0.769
24
449.2
Enterprise valueR M
746.9
685.8
733.7
797.5
712.3
760.0
770.7
712.3
760.8
751.2
886.5
1.07%
0.45%
38
0.599
LT debtR B
1.157
1.259
1.475
1.430
1.556
1.830
2.063
2.303
2.266
2.658
0.203
11.29%
8.71%
94
Revenue
R 1.235B
8.30%
1.00×
Cost of revenue
R 793.1M
8.21%
0.99×
Operating expenses
R 149.0M
8.14%
0.99×
Property and equipment
18.37%
Spread over hurdle
(2.58%)