0.275
RevenueR B
0.853
0.879
0.902
0.936
0.950
0.958
0.978
1.005
1.013
1.041
0.283
1.86%
2.04%
24
7.49
Revenue growth%
25.78
23.34
23.98
21.30
18.88
16.24
18.99
20.12
21.29
22.39
9.19
20.12
21.29
37
12.21
Gross margin%
9.62
8.73
10.05
10.62
13.44
16.33
14.41
14.64
13.38
12.82
27.59
14.41
13.10
66
11.10
Operating margin%
35.15
34.56
34.81
37.43
35.68
37.23
38.82
38.51
38.68
39.96
12.21
38.68
37.33
90
14.83
Net margin%
21.07
22.88
25.36
25.55
28.10
28.30
25.64
24.71
23.78
24.25
15.32
24.71
25.04
45
6.607
P/E ratio (avg)x
39.29
47.07
54.84
56.92
68.01
71.52
86.08
99.51
99.16
112.3
21.06
99.16
69.76
37
32.50
EV/EBITx
47.94
51.70
53.38
57.35
62.80
70.85
72.51
78.70
80.75
77.41
12.44
77.41
66.82
84
4.49
FCF yield (avg)%
19.89
20.00
20.11
22.33
22.99
25.93
26.20
26.54
28.66
29.01
20.92
26.54
24.46
52
19.56
FCF margin%
7.04
5.30
3.65
6.39
7.86
8.65
11.26
8.93
10.78
12.81
5.03
10.78
8.25
21
0.566
FCF / Net incomex
0.854
0.881
0.846
0.816
0.866
0.967
0.968
0.916
0.860
0.909
1.609
0.916
0.874
82
27.65
ROIC%
28.14
26.57
28.86
29.62
30.86
33.43
34.96
32.98
32.71
34.81
5.92
33.43
31.79
43
21.73
Return on equity%
14.03
15.56
15.84
13.88
14.79
16.48
18.85
21.69
23.95
25.22
17.76
21.69
16.16
90
19.30
Return on assets%
25.91
23.31
25.78
25.99
23.64
22.85
23.68
20.99
19.29
17.67
13.03
20.99
23.47
9
8.04
EPSR
14.55
15.12
17.78
21.15
25.15
25.02
25.45
29.88
29.67
34.18
8.58
6.33%
10.89%
—
17.80
EPS growth%
19.72
20.83
23.81
21.54
20.66
19.87
17.01
14.82
17.43
14.91
10.94
17.01
19.80
90
3.59
Bookvalue per shR
9.28
9.08
8.47
8.37
7.32
6.96
6.07
5.85
5.54
5.74
4.62
(4.77%)
(6.25%)
—
10.82
FCF per shareR
3.59
4.34
4.47
4.84
5.04
5.38
5.36
6.43
6.51
6.59
8.66
5.50%
7.74%
—
2.30
Dividend per shR
6.06
5.90
6.52
5.92
6.53
7.13
7.99
7.44
7.91
8.44
6.36
5.24%
3.86%
—
20.55
Div yield (avg)%
6.87
6.69
5.42
6.82
6.14
8.48
9.94
7.57
7.09
8.01
21.36
8.01
6.98
40
17.80
Payout ratio%
5.75
6.39
4.09
6.79
8.80
7.22
8.75
6.95
4.73
2.08
24.62
6.95
6.59
7
48.25
Shares (diluted)M
63.10
66.08
63.40
71.71
83.59
83.22
95.94
96.45
108.5
113.4
48.44
6.28%
6.66%
92
26.63
Buyback yield%
13.61
14.94
17.33
15.39
15.05
13.70
12.36
13.57
15.11
15.31
7.87
13.70
14.99
45
1.204
D/E ratiox
0.419
0.444
0.434
0.495
0.562
0.557
0.643
0.708
0.762
0.838
1.156
0.708
0.560
76
0.251
Enterprise valueR B
0.897
1.036
0.973
0.961
0.914
1.039
1.094
1.107
1.254
1.420
0.495
9.22%
6.12%
27
513.3
LT debtR M
141.0
134.9
145.0
160.5
154.4
147.6
149.7
158.0
166.7
180.4
532.6
3.16%
2.48%
79
Revenue
R 1.041B
2.04%
1.00×
Cost of revenue
R 646.2M
1.93%
0.99×
Operating expenses
R 225.5M
2.05%
1.00×
Property and equipment
19.57%
Cash and investments
18.25%
Spread over hurdle
10.31%