109.1
RevenueR M
77.73
84.64
92.40
101.3
110.7
121.7
131.6
142.7
152.1
160.8
111.8
7.77%
8.38%
43
2.73
Revenue growth%
3.59
5.61
5.30
3.54
2.50
5.30
4.02
3.90
2.66
1.70
18.83
3.90
3.75
40
16.64
Gross margin%
12.84
12.74
13.37
15.21
12.92
11.72
9.67
7.60
6.79
9.67
7.96
9.67
12.23
54
28.27
Operating margin%
14.31
12.94
14.14
11.47
13.19
10.68
12.75
14.96
14.08
13.44
27.39
13.44
13.31
36
6.27
Net margin%
14.35
13.18
13.40
11.37
9.16
9.85
7.27
7.29
10.16
10.00
5.04
9.85
10.08
19
9.810
P/E ratio (avg)x
44.00
44.23
46.74
42.66
42.93
46.37
50.26
56.10
59.38
59.27
10.94
56.10
46.56
65
33.17
EV/EBITx
19.07
16.64
16.58
16.00
14.24
14.19
12.15
11.37
11.88
10.70
29.76
11.88
14.21
14
2.32
FCF yield (avg)%
15.89
14.32
15.26
15.73
14.08
15.98
15.07
16.35
14.18
14.98
5.76
15.07
15.16
62
26.18
FCF margin%
15.47
16.20
17.35
18.24
19.35
19.77
19.34
19.02
19.14
18.41
18.08
19.14
18.71
92
0.202
FCF / Net incomex
0.171
0.151
0.160
0.150
0.163
0.152
0.136
0.132
0.134
0.123
1.553
0.134
0.151
42
16.48
ROIC%
27.37
28.18
27.90
26.33
25.39
24.56
26.21
24.00
23.87
22.78
20.55
24.00
25.80
9
21.34
Return on equity%
10.65
12.24
9.99
9.46
10.45
7.85
9.81
8.83
7.78
9.60
22.28
8.83
9.71
82
21.00
Return on assets%
26.96
29.66
32.51
31.33
33.61
31.24
34.01
34.32
35.78
36.70
7.68
34.32
33.06
16
0.17
EPSR
0.15
0.16
0.16
0.14
0.15
0.15
0.15
0.16
0.16
0.16
0.19
1.34%
(0.99%)
—
10.82
EPS growth%
27.45
27.01
24.97
22.01
19.76
19.19
16.83
19.66
18.04
18.02
23.66
18.04
19.71
45
0.11
Bookvalue per shR
0.17
0.18
0.17
0.15
0.17
0.18
0.19
0.21
0.19
0.19
0.23
2.97%
(0.13%)
—
0.23
FCF per shareR
0.17
0.19
0.18
0.21
0.21
0.22
0.25
0.24
0.25
0.26
0.09
4.52%
5.49%
—
0.07
Dividend per shR
0.16
0.15
0.15
0.16
0.16
0.16
0.16
0.16
0.16
0.15
0.14
(1.32%)
0.52%
—
24.88
Div yield (avg)%
23.50
24.24
21.87
22.11
20.47
22.79
23.59
25.89
26.47
28.64
2.57
25.89
23.54
85
17.50
Payout ratio%
5.64
8.32
9.11
9.15
11.48
11.35
9.38
8.70
10.24
13.03
8.13
10.24
9.26
77
320.3
Shares (diluted)M
290.8
251.2
229.3
197.6
203.6
218.7
232.3
227.3
240.7
230.7
315.9
2.53%
(3.42%)
53
19.18
Buyback yield%
20.18
17.67
17.02
18.37
16.15
14.40
12.16
11.13
11.05
10.44
21.12
11.13
15.27
54
0.438
D/E ratiox
1.760
1.710
1.877
1.822
1.883
1.901
2.016
2.251
2.246
2.521
0.980
2.246
1.892
19
125.9
Enterprise valueR M
114.5
107.0
107.6
111.8
115.1
123.9
108.3
107.5
96.74
98.54
90.14
(3.06%)
(2.35%)
94
65.64
LT debtR M
76.30
80.73
76.99
72.09
68.63
67.96
71.70
68.55
75.00
84.14
11.32
4.16%
1.58%
88
Revenue
R 160.8M
8.38%
1.00×
Cost of revenue
R 103.8M
8.23%
0.99×
Operating expenses
R 17.76M
8.02%
0.97×
Cash and investments
18.52%
Goodwill & intangibles
15.27%
Spread over hurdle
10.28%