12.08
RevenueR M
43.50
44.89
46.22
47.01
46.69
46.31
48.03
48.20
49.23
50.27
13.29
1.49%
1.61%
40
19.92
Revenue growth%
27.23
26.51
25.04
26.81
27.67
27.45
29.33
32.09
33.77
32.84
27.76
32.09
27.56
27
27.32
Gross margin%
28.43
30.22
28.24
30.85
29.28
30.12
29.83
30.70
31.23
33.57
19.06
30.70
30.17
18
28.39
Operating margin%
18.36
16.94
17.16
18.64
20.53
21.98
22.88
20.44
20.80
20.52
15.92
20.80
20.48
70
18.29
Net margin%
4.64
3.62
3.20
4.86
2.52
1.88
3.01
4.22
4.84
2.03
28.47
3.01
3.41
66
24.45
P/E ratio (avg)x
32.59
31.37
28.39
28.10
30.83
28.79
30.77
31.80
29.03
31.17
21.56
30.77
30.80
70
8.294
EV/EBITx
10.23
11.49
11.43
12.50
13.63
13.51
13.19
14.35
15.33
16.45
7.916
14.35
13.35
40
20.42
FCF yield (avg)%
1.91
1.60
2.30
4.48
3.48
5.41
6.84
6.01
7.13
8.69
3.44
6.84
4.95
66
4.89
FCF margin%
29.51
29.34
29.35
32.23
30.59
30.45
32.80
30.67
29.29
26.63
17.41
30.45
29.98
7
0.138
FCF / Net incomex
1.065
1.167
1.157
1.201
1.206
1.132
1.192
1.251
1.129
1.219
0.708
1.192
1.179
49
23.56
ROIC%
33.46
31.12
28.32
28.65
26.74
24.43
26.45
23.75
26.04
24.58
27.64
24.58
26.59
48
4.18
Return on equity%
22.11
24.36
26.54
29.42
27.24
27.19
29.83
31.87
30.19
31.57
8.70
30.19
28.33
61
5.67
Return on assets%
17.98
17.01
19.78
21.37
19.64
22.33
20.00
19.24
20.55
18.09
9.79
20.00
19.71
46
0.07
EPSR
0.12
0.12
0.10
0.11
0.12
0.12
0.13
0.12
0.12
0.10
0.07
(2.89%)
(1.06%)
—
14.94
EPS growth%
11.96
13.18
15.27
16.63
14.13
16.80
18.22
16.65
14.73
14.68
12.58
16.65
15.00
85
0.11
Bookvalue per shR
0.09
0.10
0.08
0.09
0.10
0.09
0.09
0.09
0.09
0.08
0.08
(3.14%)
(2.33%)
—
0.10
FCF per shareR
0.06
0.07
0.07
0.08
0.07
0.07
0.07
0.07
0.07
0.06
0.10
(2.80%)
1.72%
—
0.20
Dividend per shR
0.13
0.16
0.15
0.18
0.17
0.18
0.17
0.20
0.19
0.20
0.12
3.36%
4.09%
—
22.27
Div yield (avg)%
20.59
20.86
23.39
25.29
26.39
24.08
23.42
24.08
22.04
19.37
9.54
23.42
23.41
11
13.93
Payout ratio%
11.74
12.26
14.72
15.58
16.26
18.97
20.26
22.78
24.00
24.21
19.88
22.78
17.62
52
171.0
Shares (diluted)M
243.2
284.4
301.9
336.3
327.1
324.7
345.0
361.7
374.1
424.6
175.8
5.36%
5.94%
44
14.30
Buyback yield%
28.31
29.56
31.88
32.22
33.31
33.18
31.91
30.21
28.56
30.89
19.83
30.89
31.38
60
1.026
D/E ratiox
1.265
1.359
1.320
1.192
1.133
1.113
1.220
1.109
1.250
1.195
1.504
1.195
1.208
83
40.74
Enterprise valueR M
71.19
73.86
80.14
93.84
110.2
130.4
153.4
152.3
180.5
181.8
40.83
10.52%
11.18%
36
46.54
LT debtR M
48.44
54.19
49.87
55.72
55.60
51.49
46.93
48.23
53.11
56.86
9.516
0.45%
1.83%
83
Revenue
R 50.27M
1.61%
1.00×
Cost of revenue
R 26.13M
1.37%
0.98×
Operating expenses
R 8.887M
1.77%
1.02×
Cash and investments
16.07%
Spread over hurdle
41.90%