294.2
RevenueR M
220.5
231.6
247.7
260.6
283.7
297.8
318.8
340.4
358.7
381.9
325.2
6.13%
6.39%
15
29.28
Revenue growth%
8.07
9.96
10.68
7.75
5.69
3.47
0.62
1.32
3.88
1.43
25.68
1.43
4.79
25
4.64
Gross margin%
28.30
27.60
25.90
24.61
24.59
22.13
24.83
22.91
25.23
26.26
23.49
24.83
25.03
76
27.89
Operating margin%
22.09
23.63
22.25
20.56
19.77
19.90
19.82
16.98
14.87
13.21
24.02
16.98
19.86
56
27.78
Net margin%
11.57
9.31
8.13
8.52
8.73
10.88
12.41
14.36
16.29
17.47
14.02
14.36
11.22
77
7.541
P/E ratio (avg)x
29.52
30.88
30.61
30.86
29.34
26.10
22.74
21.66
21.26
21.36
10.62
21.66
27.72
42
15.35
EV/EBITx
28.92
30.04
25.76
22.14
23.47
25.07
22.40
19.96
17.76
18.94
28.48
19.96
22.94
8
23.65
FCF yield (avg)%
15.84
14.95
14.48
14.07
15.70
15.18
17.52
19.76
21.49
20.55
11.02
19.76
15.77
59
17.38
FCF margin%
24.17
25.87
25.65
23.63
22.28
20.90
23.56
22.75
20.97
23.24
26.90
22.75
23.40
93
0.361
FCF / Net incomex
0.612
0.688
0.630
0.687
0.745
0.699
0.664
0.737
0.711
0.652
1.143
0.699
0.687
41
28.71
ROIC%
21.98
24.42
22.55
20.72
20.97
19.20
19.45
20.80
20.85
21.39
7.49
20.80
20.91
21
27.90
Return on equity%
25.98
27.18
27.03
26.09
27.41
27.31
27.52
28.28
27.56
29.16
6.57
27.56
27.36
78
12.87
Return on assets%
19.66
20.10
22.56
21.14
20.73
17.96
15.81
17.57
18.22
19.35
21.89
17.96
19.50
28
0.13
EPSR
0.29
0.28
0.30
0.32
0.35
0.41
0.41
0.40
0.41
0.41
0.13
3.50%
4.95%
—
29.69
EPS growth%
7.86
10.80
11.74
8.88
11.17
12.27
13.81
15.96
14.40
12.26
20.75
13.81
12.00
73
0.19
Bookvalue per shR
0.13
0.14
0.14
0.16
0.19
0.18
0.18
0.17
0.18
0.20
0.21
1.63%
4.71%
—
0.16
FCF per shareR
0.16
0.17
0.16
0.15
0.15
0.16
0.16
0.18
0.18
0.22
0.18
7.07%
2.98%
—
0.13
Dividend per shR
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.04
0.10
(2.08%)
(0.14%)
—
3.41
Div yield (avg)%
24.87
26.86
26.64
25.09
22.96
23.85
26.44
29.30
26.53
24.63
5.81
26.44
25.76
39
8.35
Payout ratio%
5.61
8.25
9.55
10.19
11.93
12.32
14.19
15.87
14.76
14.03
28.46
14.19
12.12
45
558.8
Shares (diluted)M
559.6
525.7
468.6
493.7
549.0
556.0
532.2
573.0
524.4
481.5
557.5
(2.59%)
(1.98%)
28
24.96
Buyback yield%
9.79
10.35
7.71
10.09
11.63
9.76
7.22
8.94
7.17
6.18
19.40
7.22
9.35
32
0.680
D/E ratiox
0.847
0.772
0.798
0.855
0.765
0.712
0.636
0.614
0.597
0.612
1.678
0.614
0.738
36
35.23
Enterprise valueR M
315.6
367.2
431.7
452.8
484.1
530.8
519.4
592.6
675.2
766.4
268.9
9.62%
10.24%
65
157.1
LT debtR M
111.5
110.4
119.7
115.3
124.1
121.4
122.2
111.3
120.4
119.2
112.4
(0.80%)
0.33%
5
Revenue
R 381.9M
6.39%
1.00×
Cost of revenue
R 224.8M
6.66%
1.03×
Operating expenses
R 70.77M
5.59%
0.93×
Property and equipment
14.71%
Spread over hurdle
23.77%