19.97
RevenueR M
120.8
126.8
134.8
142.4
153.5
159.3
164.6
172.0
181.8
188.4
21.41
4.19%
5.06%
76
18.27
Revenue growth%
23.34
20.93
18.15
17.62
19.71
19.71
17.15
17.77
16.45
19.38
12.61
17.77
18.77
92
6.33
Gross margin%
8.94
6.21
5.38
3.13
5.35
3.78
3.95
3.23
5.30
6.77
11.65
3.95
5.33
50
27.39
Operating margin%
13.70
15.32
17.02
16.24
16.21
15.11
12.65
15.16
13.82
16.42
20.72
15.11
15.24
27
6.67
Net margin%
26.41
27.90
24.99
24.80
22.04
20.97
20.49
18.38
17.71
19.46
28.99
19.46
21.50
17
16.67
P/E ratio (avg)x
19.38
20.83
21.00
23.65
24.85
27.68
25.08
24.91
25.83
27.36
9.026
25.83
24.88
26
34.97
EV/EBITx
36.61
38.12
36.22
37.72
33.53
30.11
29.70
29.65
32.35
33.73
30.90
30.11
33.63
77
24.41
FCF yield (avg)%
15.69
16.29
18.61
18.16
17.25
19.13
20.47
19.09
17.79
19.92
27.17
19.13
18.38
52
14.68
FCF margin%
21.77
21.89
19.74
19.37
21.54
19.27
18.70
18.53
16.64
14.72
23.04
18.53
19.32
92
0.953
FCF / Net incomex
0.986
0.853
0.778
0.757
0.708
0.682
0.617
0.576
0.548
0.579
1.365
0.579
0.695
81
16.14
ROIC%
22.33
25.07
27.83
30.11
28.06
28.25
25.41
23.83
24.79
24.60
14.35
24.79
25.24
89
10.34
Return on equity%
3.35
1.01
0.93
1.70
0.40
2.70
0.41
0.40
0.40
1.62
28.78
0.41
0.97
23
20.94
Return on assets%
39.42
40.67
42.00
42.30
41.36
44.16
41.36
41.79
40.85
38.42
13.11
41.36
41.36
20
0.64
EPSR
0.22
0.20
0.19
0.17
0.15
0.15
0.14
0.13
0.12
0.12
0.66
(4.44%)
(6.60%)
—
29.31
EPS growth%
10.32
12.66
12.81
9.97
12.75
15.59
12.75
14.35
16.96
19.77
27.39
15.59
12.78
40
0.17
Bookvalue per shR
0.86
0.98
0.92
0.98
0.99
0.97
0.97
1.08
1.16
1.28
0.46
5.31%
3.22%
—
0.36
FCF per shareR
0.36
0.37
0.33
0.32
0.33
0.35
0.30
0.32
0.35
0.35
0.25
0.96%
(0.39%)
—
0.14
Dividend per shR
0.50
0.51
0.47
0.47
0.49
0.49
0.44
0.40
0.37
0.38
0.25
(4.74%)
(2.03%)
—
13.06
Div yield (avg)%
17.60
17.79
19.14
19.58
17.73
17.63
20.05
19.25
19.04
17.37
8.39
19.04
18.41
51
13.38
Payout ratio%
17.22
19.36
20.40
22.31
23.28
24.34
26.38
24.24
24.61
23.45
16.80
24.34
23.37
50
149.4
Shares (diluted)M
149.4
152.8
161.5
160.1
157.1
152.9
152.9
137.3
149.2
138.5
153.8
(2.48%)
(1.16%)
52
13.95
Buyback yield%
14.16
11.79
14.48
12.08
13.23
12.81
15.34
14.80
17.37
17.39
15.42
15.34
14.32
55
1.243
D/E ratiox
0.890
0.940
0.887
0.837
0.774
0.794
0.867
0.758
0.754
0.825
1.396
0.794
0.831
23
168.2
Enterprise valueR M
83.01
74.96
69.60
75.42
70.58
66.70
72.37
79.16
86.27
83.52
145.6
3.43%
(0.58%)
34
153.6
LT debtR M
121.5
105.1
112.0
103.9
93.01
81.92
87.21
95.24
85.01
93.00
37.14
—
(4.03%)
22
Revenue
R 188.4M
5.06%
1.00×
Cost of revenue
R 106.2M
5.17%
1.01×
Operating expenses
R 28.45M
4.65%
0.96×
Cash and investments
19.35%
Property and equipment
17.28%
Goodwill & intangibles
14.65%