380.6
RevenueR M
602.7
622.8
640.5
684.0
730.7
756.6
780.3
807.6
852.5
391.1
431.7
4.50%
4.28%
17
4.80
Revenue growth%
12.05
13.70
12.91
11.62
14.55
16.47
17.60
18.17
17.85
11.58
26.83
17.60
14.12
18
4.15
Gross margin%
23.56
21.00
18.09
15.54
14.89
12.43
11.23
12.07
13.52
26.64
4.27
12.43
15.21
65
11.32
Operating margin%
32.99
31.34
33.89
33.78
33.99
35.01
35.51
35.85
34.15
13.58
28.14
35.01
33.94
30
9.52
Net margin%
19.55
20.63
22.39
25.23
27.18
25.41
25.61
24.16
25.03
8.57
10.15
25.41
24.60
38
30.05
P/E ratio (avg)x
34.69
40.55
47.31
51.14
54.65
59.41
56.21
62.82
66.35
37.97
28.36
59.41
52.90
91
20.82
EV/EBITx
27.13
27.39
27.59
25.15
26.48
28.36
26.72
25.24
27.45
26.27
37.66
26.72
26.93
50
10.41
FCF yield (avg)%
18.06
16.38
14.28
16.38
16.40
17.65
16.37
14.40
15.55
3.61
19.50
16.37
16.38
7
24.72
FCF margin%
19.62
20.42
19.20
19.85
20.78
17.82
18.27
17.73
15.80
7.99
8.66
17.82
19.41
36
0.237
FCF / Net incomex
0.293
0.270
0.279
0.276
0.272
0.242
0.223
0.210
0.224
0.570
1.444
0.224
0.271
10
3.83
ROIC%
10.46
11.89
10.36
7.37
4.74
5.08
2.13
2.82
4.68
13.31
21.49
4.68
6.22
94
9.47
Return on equity%
11.95
13.34
15.64
15.69
16.49
15.56
12.72
13.50
13.91
2.19
3.13
13.91
13.70
75
26.28
Return on assets%
14.25
16.01
15.82
16.97
17.87
20.11
17.26
14.74
16.26
26.81
19.70
17.26
16.13
73
1.69
EPSR
5.67
5.33
5.73
6.14
6.28
5.95
6.79
7.20
8.18
1.85
1.94
5.89%
4.74%
—
3.44
EPS growth%
2.88
2.43
1.24
1.74
0.46
0.40
3.14
5.99
8.21
24.79
19.26
3.14
2.65
83
2.82
Bookvalue per shR
3.40
3.37
3.41
3.43
3.56
3.33
3.50
3.59
3.52
4.71
4.66
0.53%
(0.04%)
—
3.12
FCF per shareR
5.23
5.84
6.38
6.86
7.74
9.27
10.83
11.70
12.65
1.47
4.84
13.02%
11.13%
—
2.38
Dividend per shR
2.86
2.89
3.18
3.17
3.30
3.70
4.18
4.13
4.53
1.10
1.72
7.35%
6.30%
—
4.18
Div yield (avg)%
11.19
10.53
10.76
11.65
11.63
11.14
11.66
13.67
11.19
17.01
4.11
11.63
11.41
43
15.48
Payout ratio%
13.68
10.99
12.33
12.04
12.48
11.03
9.08
12.03
13.89
13.06
16.90
12.03
12.18
63
71.77
Shares (diluted)M
89.59
95.56
99.53
107.5
121.6
144.4
141.6
152.9
147.9
70.50
72.42
6.59%
6.24%
25
23.87
Buyback yield%
6.98
5.79
6.08
8.79
5.84
8.78
11.12
11.67
10.81
6.25
16.44
10.81
7.88
35
0.778
D/E ratiox
1.293
1.330
1.422
1.303
1.264
1.400
1.313
1.184
1.093
0.549
1.575
1.264
1.298
74
691.9
Enterprise valueR M
348.1
368.7
402.2
375.0
384.1
397.7
403.3
420.6
401.7
371.7
726.3
1.39%
1.41%
89
66.00
LT debtR M
227.3
262.0
255.7
282.0
271.9
307.2
311.7
356.9
343.6
418.7
595.0
4.03%
6.12%
44
Revenue
R 852.5M
4.28%
1.00×
Cost of revenue
R 493.7M
4.50%
1.02×
Operating expenses
R 198.3M
4.05%
0.98×
Cash and investments
16.35%