92.62
RevenueR M
350.4
353.8
357.6
364.5
365.9
366.3
366.3
374.5
380.0
388.0
98.18
1.18%
1.24%
90
28.07
Revenue growth%
10.00
7.46
6.05
5.65
7.77
9.22
8.72
7.18
9.71
11.69
11.00
9.22
8.25
39
19.63
Gross margin%
8.18
6.15
7.50
9.04
8.15
9.07
10.25
7.75
9.10
11.78
17.97
9.10
8.61
84
15.53
Operating margin%
3.93
6.65
6.56
8.08
10.12
11.32
13.11
10.53
8.43
8.80
16.33
10.53
8.61
30
23.25
Net margin%
5.54
6.80
7.33
8.72
11.42
13.43
11.98
12.01
9.04
7.94
11.81
11.98
8.88
57
33.26
P/E ratio (avg)x
29.12
31.78
34.85
37.85
39.40
42.21
38.24
35.43
32.52
33.67
33.93
35.43
35.14
14
24.23
EV/EBITx
8.917
8.421
8.954
10.36
10.22
11.29
11.09
11.62
13.58
13.56
11.89
11.62
10.72
20
17.66
FCF yield (avg)%
24.35
26.98
24.26
24.06
25.27
23.39
22.76
21.07
19.48
19.63
22.10
21.07
23.72
37
15.15
FCF margin%
29.40
31.16
32.13
32.27
34.81
33.97
34.02
36.26
35.44
34.85
28.57
34.85
34.00
26
1.365
FCF / Net incomex
1.087
1.089
1.225
1.153
1.100
1.278
1.190
1.329
1.435
1.613
1.284
1.329
1.208
61
10.95
ROIC%
9.97
8.20
6.13
6.02
3.54
3.31
0.90
0.51
0.40
0.50
29.72
0.51
3.42
84
8.74
Return on equity%
21.53
22.86
22.81
21.66
23.02
24.09
23.26
21.18
21.42
23.69
17.56
23.26
22.84
91
29.45
Return on assets%
4.82
4.66
4.77
4.91
6.19
6.40
4.55
5.34
5.79
7.69
26.94
5.79
5.13
94
0.88
EPSR
0.92
1.00
1.14
1.29
1.30
1.28
1.28
1.41
1.45
1.42
0.98
1.79%
4.58%
—
11.14
EPS growth%
26.87
26.38
25.74
27.98
28.89
29.68
30.45
30.90
30.57
29.58
5.45
30.45
29.23
80
0.77
Bookvalue per shR
0.32
0.38
0.38
0.37
0.36
0.35
0.34
0.40
0.46
0.44
0.27
3.82%
3.96%
—
0.17
FCF per shareR
0.72
0.75
0.86
0.85
0.99
1.09
1.17
1.19
1.22
1.28
0.62
5.35%
7.83%
—
0.32
Dividend per shR
0.71
0.64
0.57
0.53
0.58
0.62
0.59
0.64
0.59
0.59
0.36
0.46%
(1.42%)
—
24.83
Div yield (avg)%
2.15
0.82
0.40
0.40
0.40
3.11
1.35
0.40
0.40
0.40
15.74
0.40
0.40
42
26.72
Payout ratio%
18.44
20.88
19.57
21.13
20.44
22.08
24.60
27.47
29.04
27.13
22.57
27.13
21.61
40
597.6
Shares (diluted)M
789.4
840.7
816.8
783.5
761.4
705.1
756.2
753.2
694.3
744.6
592.2
(0.44%)
0.68%
52
13.83
Buyback yield%
19.58
17.53
18.76
20.87
23.83
22.09
24.72
26.92
23.93
21.91
8.82
23.93
22.00
25
1.183
D/E ratiox
0.815
0.882
0.885
0.834
0.930
0.967
0.976
0.954
1.082
1.089
0.360
0.976
0.942
7
71.04
Enterprise valueR M
237.6
245.8
264.7
311.4
345.5
375.6
411.3
410.0
422.6
471.4
245.4
6.41%
7.00%
20
31.05
LT debtR M
556.2
563.8
628.6
613.2
568.7
552.0
555.5
629.3
604.9
657.5
278.6
2.94%
2.47%
47
Revenue
R 388.0M
1.24%
1.00×
Cost of revenue
R 271.6M
1.24%
1.00×
Operating expenses
R 81.61M
1.50%
1.03×
Cash and investments
15.36%
Spread over hurdle
29.14%