451.8
RevenueR M
497.8
511.2
525.1
536.2
548.5
553.2
564.4
576.2
575.6
584.1
471.3
1.27%
1.67%
83
11.98
Revenue growth%
11.31
11.27
10.23
10.41
8.56
8.18
7.83
9.87
8.00
10.01
13.96
8.18
9.94
59
23.46
Gross margin%
4.52
6.79
6.17
4.72
7.62
10.25
11.10
10.51
7.96
7.28
14.94
10.25
7.45
17
2.74
Operating margin%
9.04
8.92
9.84
9.88
9.50
10.85
10.37
10.71
9.38
10.05
25.91
10.37
9.86
28
8.77
Net margin%
17.32
18.51
15.99
15.37
16.86
19.18
17.43
16.72
17.69
18.01
10.36
17.69
17.38
87
20.45
P/E ratio (avg)x
23.24
22.87
23.74
26.24
28.71
29.65
27.02
26.40
27.72
26.72
35.86
27.02
26.56
80
35.39
EV/EBITx
10.62
10.43
9.629
9.506
10.41
11.83
11.37
11.78
13.44
12.68
27.71
11.83
11.00
56
21.78
FCF yield (avg)%
17.38
17.56
18.42
20.99
19.34
20.61
18.78
19.64
19.95
20.20
15.32
19.95
19.49
40
21.83
FCF margin%
18.33
20.80
18.38
20.58
19.94
22.11
21.12
18.81
19.59
22.55
11.39
21.12
20.26
10
0.754
FCF / Net incomex
2.162
2.418
2.833
2.714
2.745
2.929
3.415
3.658
4.033
4.066
0.463
3.658
2.881
50
7.17
ROIC%
8.98
6.36
4.21
2.06
2.14
1.88
2.69
2.44
2.46
4.46
24.18
2.46
2.57
77
10.46
Return on equity%
6.71
8.91
9.09
8.96
10.99
11.57
10.80
9.37
12.30
14.10
9.67
11.57
10.08
56
12.38
Return on assets%
12.03
11.84
12.03
14.63
14.42
17.07
16.34
15.67
14.16
16.42
25.76
16.34
14.52
89
0.14
EPSR
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.15
(4.13%)
(0.65%)
—
10.00
EPS growth%
8.28
7.75
6.96
7.57
10.30
13.22
14.53
17.08
17.33
17.93
3.86
17.08
11.76
21
0.13
Bookvalue per shR
0.20
0.20
0.17
0.16
0.17
0.16
0.13
0.12
0.12
0.11
0.04
(8.59%)
(5.39%)
—
0.05
FCF per shareR
0.39
0.42
0.42
0.47
0.51
0.52
0.59
0.64
0.68
0.78
0.09
8.95%
6.78%
—
0.27
Dividend per shR
0.33
0.35
0.37
0.36
0.40
0.45
0.45
0.48
0.52
0.50
0.11
4.20%
5.22%
—
23.85
Div yield (avg)%
16.05
13.19
14.24
16.59
18.21
20.66
21.24
21.32
23.71
22.67
8.33
21.32
19.43
11
8.41
Payout ratio%
4.23
2.34
3.81
4.29
1.81
2.62
1.84
1.59
3.57
3.79
22.82
2.62
3.10
22
451.9
Shares (diluted)M
445.9
470.5
425.4
451.7
471.0
449.8
449.0
420.6
399.5
414.7
434.3
(2.51%)
(0.51%)
19
26.92
Buyback yield%
22.19
19.56
18.41
16.02
18.48
20.88
23.73
21.87
23.88
24.86
25.02
23.73
21.37
79
1.710
D/E ratiox
0.572
0.539
0.581
0.571
0.599
0.594
0.636
0.595
0.673
0.651
0.369
0.636
0.594
76
164.9
Enterprise valueR M
711.3
746.9
788.0
817.7
858.3
824.5
947.8
956.0
999.9
978.6
292.2
2.66%
4.90%
59
203.1
LT debtR M
120.3
110.3
110.4
99.81
101.1
112.2
124.4
134.6
138.0
130.9
451.5
5.30%
1.64%
91
Revenue
R 584.1M
1.67%
1.00×
Cost of revenue
R 359.3M
1.81%
1.01×
Operating expenses
R 94.64M
1.61%
0.99×
Cash and investments
19.68%
Spread over hurdle
11.27%