1.039
RevenueR B
1.542
1.599
1.616
1.647
1.643
1.638
1.635
1.682
1.696
1.116
1.289
0.58%
1.18%
36
23.08
Revenue growth%
23.17
23.29
24.45
27.44
26.56
24.59
26.45
29.45
29.58
17.20
10.97
26.56
25.97
41
12.02
Gross margin%
31.71
34.71
36.21
35.97
35.45
34.88
33.73
34.20
33.89
8.73
10.59
34.20
34.45
21
29.98
Operating margin%
0.88
2.79
3.65
4.28
3.36
1.71
0.40
2.84
4.97
12.20
15.52
2.84
2.82
25
9.76
Net margin%
16.75
14.93
12.08
14.34
16.33
18.67
20.27
17.29
16.06
6.31
22.89
17.29
16.26
86
10.86
P/E ratio (avg)x
4.055
4.501
4.208
3.941
4.326
4.758
4.964
5.324
5.828
27.29
18.73
4.964
4.413
86
17.31
EV/EBITx
13.93
13.82
13.84
14.23
15.82
15.07
16.23
14.95
14.86
32.60
26.69
15.07
14.81
24
4.09
FCF yield (avg)%
12.26
12.57
12.73
12.44
11.09
11.40
12.89
13.38
11.10
15.21
10.26
11.40
12.35
59
8.71
FCF margin%
12.87
10.73
13.19
10.71
11.74
14.60
12.13
12.05
11.06
20.13
29.98
12.05
12.09
58
0.350
FCF / Net incomex
0.410
0.413
0.374
0.338
0.364
0.324
0.278
0.279
0.297
1.292
1.137
0.297
0.351
28
8.59
ROIC%
0.46
0.40
2.59
5.07
3.69
3.90
1.17
0.64
0.40
2.37
29.78
1.17
0.91
87
17.59
Return on equity%
5.82
4.36
4.85
4.56
5.41
4.12
4.65
6.76
9.66
27.88
12.83
5.41
4.81
16
3.97
Return on assets%
20.18
20.99
22.41
21.05
19.55
17.04
14.75
16.32
15.77
21.17
20.28
16.32
19.16
23
0.41
EPSR
0.30
0.29
0.28
0.28
0.27
0.28
0.26
0.24
0.27
0.45
0.49
(1.33%)
0.16%
—
11.30
EPS growth%
28.11
26.89
29.41
31.34
29.85
29.21
28.00
30.00
32.28
14.96
11.81
29.85
29.31
78
0.56
Bookvalue per shR
1.82
1.99
1.92
2.18
2.46
2.54
2.99
3.50
3.53
0.64
0.59
10.10%
10.09%
—
0.52
FCF per shareR
0.62
0.56
0.60
0.50
0.53
0.57
0.61
0.59
0.52
0.57
0.72
0.57%
(3.68%)
—
0.89
Dividend per shR
0.47
0.51
0.51
0.54
0.61
0.60
0.63
0.63
0.65
0.79
0.65
3.82%
1.67%
—
14.85
Div yield (avg)%
26.98
27.55
28.53
27.94
25.57
23.32
24.26
22.53
21.22
14.17
23.56
23.32
25.73
18
11.99
Payout ratio%
11.70
8.77
6.42
8.16
10.21
7.60
6.83
8.87
7.05
29.44
20.97
7.60
8.47
42
1.032
Shares (diluted)B
0.890
0.909
0.963
0.940
1.015
1.077
1.028
0.937
0.881
1.004
1.015
(1.29%)
(1.36%)
9
13.94
Buyback yield%
16.08
16.56
15.92
14.12
12.58
13.50
14.40
16.87
19.52
15.42
8.25
14.40
15.39
15
1.049
D/E ratiox
2.347
2.661
2.886
3.315
3.471
3.936
4.572
4.551
5.395
0.294
0.407
4.551
3.393
36
1.067
Enterprise valueR B
1.297
1.397
1.566
1.755
1.729
1.978
2.290
2.262
2.415
1.201
1.289
6.59%
7.09%
23
0.250
LT debtR B
0.943
0.993
0.889
0.934
0.834
0.795
0.821
0.848
0.731
0.552
1.094
(4.79%)
(2.53%)
48
Revenue
R 1.696B
1.18%
1.00×
Cost of revenue
R 901.1M
1.42%
1.02×
Operating expenses
R 419.5M
0.97%
0.98×