442.9
RevenueR M
508.5
517.1
514.9
535.8
554.6
554.7
554.6
563.1
572.4
582.2
474.3
0.97%
1.60%
72
8.47
Revenue growth%
16.38
16.42
15.38
13.48
12.49
12.69
13.55
11.43
10.90
12.69
2.43
12.69
13.09
28
13.15
Gross margin%
3.30
4.09
6.86
9.41
8.64
9.92
8.83
9.48
6.99
6.00
13.40
8.83
7.81
20
13.42
Operating margin%
17.43
15.53
14.26
11.82
11.56
10.62
8.48
7.33
8.90
11.73
13.44
8.90
11.64
78
28.83
Net margin%
9.78
9.38
12.24
9.98
12.66
14.07
13.01
12.79
11.97
10.81
15.94
12.79
12.10
54
14.62
P/E ratio (avg)x
13.95
14.76
16.48
15.80
17.75
18.84
20.07
22.41
23.84
24.26
31.04
22.41
18.29
81
26.76
EV/EBITx
13.68
13.52
14.68
15.18
13.67
12.92
13.09
14.27
12.92
14.02
23.52
13.09
13.68
89
7.02
FCF yield (avg)%
25.30
24.79
23.14
25.78
23.84
23.91
24.09
21.80
21.94
18.95
20.74
21.94
23.88
48
22.92
FCF margin%
25.42
26.27
29.21
28.28
26.02
27.09
25.09
26.83
29.52
32.43
11.77
27.09
26.96
9
0.209
FCF / Net incomex
0.542
0.580
0.642
0.725
0.763
0.790
0.784
0.873
0.969
1.035
1.425
0.873
0.774
32
2.46
ROIC%
4.48
6.70
3.82
1.19
0.95
0.45
0.40
0.40
0.92
2.74
15.61
0.45
1.07
10
19.79
Return on equity%
22.31
21.20
21.79
19.06
21.49
19.45
18.47
19.81
20.01
20.74
5.72
19.81
20.37
22
16.70
Return on assets%
8.28
9.21
9.24
7.78
6.98
8.01
5.20
2.53
3.68
0.93
7.67
3.68
7.38
66
0.26
EPSR
0.19
0.18
0.20
0.21
0.24
0.23
0.25
0.26
0.26
0.27
0.28
1.91%
3.48%
—
10.46
EPS growth%
23.63
25.71
27.39
28.47
28.76
26.89
28.76
28.23
30.43
30.47
10.06
28.76
28.35
78
0.16
Bookvalue per shR
0.18
0.21
0.25
0.28
0.29
0.33
0.35
0.35
0.34
0.40
0.29
6.62%
8.49%
—
0.52
FCF per shareR
0.25
0.24
0.24
0.24
0.26
0.27
0.28
0.28
0.28
0.28
0.47
1.48%
1.32%
—
0.41
Dividend per shR
0.57
0.61
0.65
0.74
0.86
0.92
0.91
0.96
1.08
1.09
0.54
4.83%
7.87%
—
6.91
Div yield (avg)%
17.13
17.37
19.68
20.11
17.82
18.85
16.02
17.66
18.33
19.23
5.89
18.33
18.07
53
29.77
Payout ratio%
20.72
23.11
26.07
27.36
26.31
29.12
30.01
30.82
32.27
34.22
24.30
30.82
28.24
53
0.637
Shares (diluted)B
0.929
1.005
0.978
0.991
1.174
1.251
1.207
1.385
1.473
1.414
0.622
3.80%
4.03%
35
8.50
Buyback yield%
11.40
8.56
10.12
10.54
11.78
8.96
11.22
9.54
12.47
13.76
2.79
11.22
10.88
27
1.184
D/E ratiox
1.954
2.086
2.306
2.655
2.714
2.898
3.279
3.933
4.788
5.739
1.308
3.933
2.806
23
86.28
Enterprise valueR M
223.4
239.1
248.9
242.4
231.0
234.9
236.7
226.3
245.7
269.2
206.5
3.11%
1.56%
60
498.4
LT debtR M
611.3
610.2
590.2
619.3
673.3
720.9
768.7
765.4
849.8
980.5
83.96
7.81%
5.72%
88
Revenue
R 582.2M
1.60%
1.00×
Cost of revenue
R 356.6M
1.67%
1.01×
Operating expenses
R 82.52M
2.00%
1.04×
Cash and investments
16.19%