37.15
RevenueR M
43.31
46.49
49.22
52.24
54.94
58.67
62.88
66.06
71.47
77.80
39.97
7.21%
6.47%
61
14.62
Revenue growth%
16.17
16.97
16.69
19.49
17.59
16.54
16.29
18.16
18.50
19.23
22.74
18.16
17.28
5
5.78
Gross margin%
12.33
12.62
12.11
10.32
11.23
10.41
10.09
11.19
9.14
10.73
25.24
10.41
10.96
79
16.17
Operating margin%
11.40
12.31
10.64
10.81
12.75
15.59
17.89
18.66
19.02
17.10
23.25
17.89
14.17
72
29.28
Net margin%
14.75
13.30
14.93
16.07
14.48
11.91
12.42
9.64
10.26
8.01
2.97
10.26
12.86
76
8.844
P/E ratio (avg)x
41.88
38.86
44.11
48.74
47.75
49.10
49.64
51.42
55.59
52.93
10.86
51.42
48.92
35
20.51
EV/EBITx
15.81
18.77
20.58
25.02
28.40
27.93
33.11
38.04
40.05
46.49
17.38
38.04
28.17
59
15.44
FCF yield (avg)%
16.84
16.22
14.56
14.58
14.33
15.47
13.56
12.86
13.01
11.29
16.84
13.01
14.45
73
29.96
FCF margin%
8.41
6.75
6.38
7.63
8.38
9.05
7.49
5.52
6.87
6.32
27.98
6.87
7.18
50
1.125
FCF / Net incomex
1.672
1.579
1.543
1.579
1.348
1.226
1.208
1.312
1.280
1.171
0.195
1.226
1.330
5
24.46
ROIC%
27.03
29.41
30.66
31.99
29.47
31.71
30.31
32.29
33.10
33.24
11.60
32.29
31.18
58
13.53
Return on equity%
18.90
16.18
17.99
20.76
22.54
22.71
19.85
19.77
18.91
18.72
3.49
19.77
19.34
50
22.52
Return on assets%
29.39
30.74
28.73
28.40
30.28
29.58
28.74
29.79
28.67
31.56
2.41
29.58
29.49
68
0.25
EPSR
0.20
0.20
0.20
0.21
0.23
0.24
0.22
0.21
0.22
0.22
0.26
(1.03%)
1.11%
—
13.20
EPS growth%
11.44
12.03
12.12
11.25
13.69
16.42
15.78
17.60
17.29
17.23
26.03
17.23
14.74
41
0.41
Bookvalue per shR
0.26
0.22
0.21
0.19
0.18
0.16
0.16
0.17
0.16
0.16
0.09
(2.74%)
(4.80%)
—
0.19
FCF per shareR
0.15
0.15
0.15
0.15
0.13
0.12
0.11
0.10
0.10
0.11
0.27
(4.05%)
(3.44%)
—
0.35
Dividend per shR
0.47
0.49
0.48
0.54
0.52
0.57
0.63
0.74
0.84
0.91
0.28
11.85%
8.54%
—
26.66
Div yield (avg)%
32.68
30.36
30.12
30.35
27.82
29.82
27.32
27.95
26.38
28.22
22.05
27.95
29.02
37
17.06
Payout ratio%
3.39
2.54
0.40
0.40
2.75
0.82
0.40
0.87
1.52
1.46
2.10
0.87
1.16
60
160.6
Shares (diluted)M
233.9
205.8
188.0
171.4
161.7
144.1
137.9
123.7
132.8
130.2
156.1
(4.25%)
(5.51%)
59
24.02
Buyback yield%
9.40
10.62
9.04
11.15
11.17
10.81
13.06
15.45
14.57
15.74
6.64
14.57
11.16
65
0.380
D/E ratiox
1.871
1.882
2.077
2.154
2.468
2.497
2.718
3.108
2.938
3.157
1.743
2.938
2.482
6
8.665
Enterprise valueR M
26.57
29.95
27.04
28.76
27.01
24.63
27.50
27.97
25.65
27.60
16.86
0.43%
0.50%
84
51.25
LT debtR M
18.03
18.81
19.54
22.38
24.58
23.10
25.02
24.89
27.32
29.86
25.87
3.97%
6.49%
74
Revenue
R 77.80M
6.47%
1.00×
Cost of revenue
R 54.46M
6.47%
1.00×
Operating expenses
R 16.08M
7.12%
1.06×
Goodwill & intangibles
19.87%
Property and equipment
18.18%
Spread over hurdle
(9.25%)