32.72
RevenueR M
232.4
227.6
229.8
229.4
224.4
227.4
232.2
236.7
232.7
35.50
39.24
0.29%
0.06%
88
24.66
Revenue growth%
13.42
12.94
14.78
16.75
15.25
13.03
15.98
17.98
16.20
23.92
24.73
15.98
15.33
94
11.21
Gross margin%
19.79
20.69
22.84
24.32
25.26
27.11
24.93
22.65
25.00
10.19
27.81
25.00
23.58
43
16.16
Operating margin%
7.77
8.68
6.78
3.84
1.36
2.19
4.78
4.38
6.45
25.48
19.82
4.38
5.61
64
19.08
Net margin%
12.86
15.39
16.50
17.58
18.57
18.46
15.56
18.21
19.05
16.82
19.58
18.46
17.04
7
17.83
P/E ratio (avg)x
37.41
37.65
44.75
45.14
49.37
53.68
52.74
61.02
59.85
25.81
31.01
53.68
47.26
37
31.78
EV/EBITx
10.12
9.911
10.69
12.35
13.83
13.54
14.08
14.35
16.62
16.06
12.30
14.08
12.95
11
20.30
FCF yield (avg)%
19.20
20.58
20.23
18.49
21.46
21.06
23.90
25.99
24.19
26.56
29.00
23.90
20.82
20
19.94
FCF margin%
7.35
6.59
4.85
2.83
3.73
4.61
1.79
0.40
0.40
11.82
7.01
1.79
4.17
90
0.236
FCF / Net incomex
2.033
2.232
2.507
2.559
2.948
2.876
3.184
3.405
3.673
0.433
0.103
3.184
2.717
18
3.13
ROIC%
8.09
8.54
10.59
13.28
11.79
10.93
10.52
13.16
10.26
22.76
2.08
10.93
10.55
78
7.05
Return on equity%
9.28
9.54
10.10
7.95
9.92
12.02
11.61
9.13
6.66
9.85
23.01
9.92
9.41
19
21.07
Return on assets%
13.81
11.14
10.23
11.56
11.38
9.06
6.39
4.53
5.17
2.51
11.23
6.39
10.68
50
0.11
EPSR
0.06
0.07
0.08
0.09
0.09
0.11
0.12
0.13
0.15
0.12
0.13
11.96%
9.56%
—
17.26
EPS growth%
4.53
6.62
8.82
9.54
10.10
10.25
11.02
9.06
7.74
24.05
10.39
10.10
8.94
72
0.13
Bookvalue per shR
0.21
0.21
0.20
0.23
0.24
0.26
0.26
0.25
0.27
0.19
0.17
2.82%
3.24%
—
0.07
FCF per shareR
0.12
0.12
0.10
0.11
0.11
0.09
0.10
0.09
0.09
0.11
0.03
(4.92%)
(3.07%)
—
0.16
Dividend per shR
0.18
0.19
0.19
0.18
0.20
0.21
0.24
0.26
0.30
0.05
0.03
11.16%
7.91%
—
6.10
Div yield (avg)%
1.56
4.37
2.99
1.64
3.46
2.02
0.40
0.40
3.24
23.86
7.29
2.02
1.83
68
25.67
Payout ratio%
12.33
11.50
12.66
14.03
15.74
17.77
18.51
20.87
20.34
27.58
14.97
18.51
14.88
26
429.4
Shares (diluted)M
605.3
653.7
693.3
760.0
737.1
818.0
815.4
843.8
928.3
425.2
425.5
4.08%
5.70%
67
25.37
Buyback yield%
19.73
17.38
16.60
15.00
14.91
17.02
14.91
13.09
11.51
2.48
3.87
14.91
15.80
23
0.658
D/E ratiox
0.796
0.911
0.911
0.996
0.993
0.970
0.979
1.025
1.108
1.711
0.118
0.993
0.974
67
143.0
Enterprise valueR M
142.0
153.4
148.8
163.7
177.6
188.2
182.7
213.7
245.8
261.0
17.48
8.47%
7.95%
77
114.0
LT debtR M
69.64
73.53
76.14
79.23
74.89
71.48
66.82
65.28
72.42
107.8
178.2
(1.78%)
(0.65%)
82
Revenue
R 232.7M
0.06%
1.00×
Cost of revenue
R 127.4M
0.06%
1.00×
Operating expenses
R 34.96M
(0.03%)
0.99×
Property and equipment
15.77%
Spread over hurdle
17.07%