200.5
RevenueR M
545.9
548.5
553.3
557.6
573.5
577.2
598.5
601.7
624.6
649.6
208.3
2.52%
2.21%
87
22.97
Revenue growth%
31.36
31.24
29.45
29.64
31.12
33.11
34.86
33.36
34.74
34.69
21.92
34.69
32.23
10
23.12
Gross margin%
7.17
5.83
8.27
5.59
6.53
5.22
4.87
4.50
4.05
1.12
9.78
4.50
5.41
92
17.24
Operating margin%
4.60
4.05
6.40
6.37
5.07
6.33
8.24
8.44
5.58
3.56
6.70
6.33
5.96
57
8.60
Net margin%
5.11
2.94
3.52
4.38
6.53
8.18
10.00
10.33
12.35
10.22
29.79
10.22
7.35
44
8.874
P/E ratio (avg)x
26.94
27.83
30.24
29.00
30.73
30.76
28.04
30.72
34.60
32.55
36.72
30.76
30.48
94
28.20
EV/EBITx
24.55
25.48
23.94
22.97
23.26
22.83
21.86
22.27
24.31
22.46
26.23
22.46
23.12
7
12.01
FCF yield (avg)%
33.78
33.10
32.82
33.07
32.27
31.26
34.07
34.41
36.09
36.97
21.70
34.41
33.44
90
20.04
FCF margin%
23.13
20.65
23.08
20.36
18.59
17.78
18.62
18.40
20.59
18.69
26.29
18.62
19.53
76
0.667
FCF / Net incomex
2.006
1.986
1.924
1.996
2.146
2.469
2.524
2.695
2.592
2.854
1.685
2.592
2.308
42
5.78
ROIC%
24.67
22.80
24.77
24.74
23.88
24.02
22.77
20.21
19.10
19.67
6.86
20.21
23.34
70
3.02
Return on equity%
29.73
29.51
29.89
29.81
32.27
29.34
27.05
29.95
27.47
24.81
14.92
27.47
29.62
64
15.93
Return on assets%
7.11
4.50
6.53
4.10
2.97
4.14
1.27
0.40
0.40
0.48
22.35
0.48
3.53
88
6.98
EPSR
1.98
2.02
2.04
1.81
1.59
1.52
1.47
1.36
1.48
1.52
7.25
(0.82%)
(3.66%)
—
2.23
EPS growth%
16.73
17.05
20.05
19.19
19.99
18.96
17.77
18.79
20.57
19.82
21.18
18.96
19.08
37
2.04
Bookvalue per shR
7.45
7.20
6.67
6.00
6.37
7.00
6.62
5.83
5.47
5.44
5.03
(3.11%)
(2.60%)
—
6.28
FCF per shareR
1.75
1.76
1.64
1.80
1.66
1.81
1.94
2.09
2.11
2.08
5.27
4.58%
1.58%
—
2.53
Dividend per shR
5.28
5.33
5.10
4.72
4.43
4.06
3.84
3.45
3.05
2.85
6.16
(8.40%)
(5.94%)
—
10.21
Div yield (avg)%
25.78
26.08
28.45
28.57
27.69
27.80
25.96
27.00
26.46
24.59
16.88
26.46
26.73
94
4.34
Payout ratio%
23.85
21.53
21.52
23.31
23.08
22.36
22.35
21.30
19.87
16.91
7.91
21.30
21.94
36
68.12
Shares (diluted)M
84.03
86.03
84.21
88.19
96.98
97.93
104.9
122.1
122.7
139.8
68.55
7.59%
5.17%
94
3.45
Buyback yield%
0.40
0.40
1.79
3.29
0.40
0.40
0.40
0.40
0.40
1.25
15.53
0.40
0.40
89
1.059
D/E ratiox
0.702
0.809
0.786
0.923
0.943
1.010
1.067
1.212
1.388
1.418
0.810
1.212
0.976
6
186.8
Enterprise valueR M
157.6
174.4
187.6
198.2
194.1
220.8
206.1
202.9
216.8
228.7
312.5
3.34%
3.53%
55
0.597
LT debtR B
0.981
1.046
1.252
1.389
1.566
1.614
1.801
2.043
2.231
2.662
0.166
11.19%
10.52%
6
Revenue
R 649.6M
2.21%
1.00×
Cost of revenue
R 399.2M
2.30%
1.01×
Operating expenses
R 155.4M
1.86%
0.97×
Goodwill & intangibles
17.47%
Property and equipment
15.80%
Spread over hurdle
(5.04%)