4.016
RevenueR B
2.588
2.746
2.889
3.077
3.310
3.477
3.589
3.810
3.998
4.367
4.506
5.37%
5.65%
37
3.40
Revenue growth%
0.40
0.40
2.60
0.56
1.76
1.16
0.40
0.40
1.01
3.31
28.38
1.01
0.79
21
14.75
Gross margin%
24.91
23.71
23.23
20.55
21.51
20.68
20.56
19.46
17.16
17.39
4.68
20.56
21.10
84
21.45
Operating margin%
28.84
27.47
27.96
27.89
26.14
27.33
28.24
26.08
27.82
21.19
2.73
27.33
27.85
84
18.18
Net margin%
20.54
21.75
20.67
23.40
24.51
23.19
21.40
18.91
20.96
2.85
5.15
21.40
21.18
7
29.67
P/E ratio (avg)x
24.76
24.41
23.21
20.59
21.19
21.86
18.83
19.55
17.88
20.51
36.58
19.55
21.52
29
33.28
EV/EBITx
34.66
38.40
39.66
39.25
39.12
41.75
45.99
54.67
59.00
32.02
33.21
45.99
39.45
53
20.45
FCF yield (avg)%
11.39
13.05
15.71
14.82
17.05
17.05
15.55
18.18
20.91
26.24
13.43
17.05
15.63
30
23.12
FCF margin%
19.99
17.07
19.64
18.88
16.82
16.87
19.64
21.31
22.30
19.47
5.88
19.64
19.64
69
1.301
FCF / Net incomex
0.261
0.293
0.290
0.296
0.290
0.280
0.291
0.300
0.266
0.340
0.500
0.290
0.290
72
22.37
ROIC%
20.20
18.10
16.41
13.74
12.50
15.11
15.78
15.47
13.90
5.22
18.34
15.11
15.62
12
12.46
Return on equity%
30.09
29.99
32.68
31.85
28.89
30.01
31.98
34.31
33.22
4.24
14.37
31.98
31.91
80
18.66
Return on assets%
11.69
10.53
11.34
10.36
10.14
7.39
5.47
7.55
6.73
21.12
22.73
7.39
10.25
45
1.11
EPSR
1.70
1.67
1.69
1.60
1.46
1.35
1.44
1.49
1.48
1.20
1.24
(1.60%)
(0.19%)
—
8.39
EPS growth%
4.55
5.00
7.71
9.19
11.05
8.98
11.04
11.69
12.17
5.56
19.41
11.05
9.08
68
0.63
Bookvalue per shR
0.22
0.22
0.22
0.20
0.22
0.21
0.19
0.20
0.19
1.21
1.42
(0.69%)
(0.18%)
—
0.44
FCF per shareR
0.58
0.59
0.62
0.66
0.71
0.77
0.83
0.77
0.70
0.39
0.79
1.12%
1.10%
—
0.44
Dividend per shR
1.10
1.00
0.99
0.92
0.92
0.87
0.90
0.84
0.74
1.22
1.26
(4.28%)
(4.55%)
—
6.36
Div yield (avg)%
0.40
0.40
0.49
0.40
1.72
0.66
0.40
0.40
0.40
2.96
4.86
0.40
0.40
71
10.65
Payout ratio%
27.29
29.16
29.81
30.01
32.88
32.93
31.67
31.38
29.45
24.89
11.18
31.67
29.91
45
1.404
Shares (diluted)B
1.668
1.559
1.699
1.668
1.807
1.671
1.709
1.945
2.159
1.450
1.410
5.29%
2.12%
66
21.71
Buyback yield%
2.65
4.48
7.18
9.39
8.22
6.74
7.87
7.04
7.54
23.57
15.27
7.54
7.11
85
1.639
D/E ratiox
1.911
1.903
2.233
2.563
2.597
2.735
3.241
3.384
3.379
0.148
1.137
3.241
2.580
86
5.215
Enterprise valueR B
7.716
7.153
7.292
7.814
8.163
8.853
10.12
11.54
12.38
3.517
5.098
9.64%
5.90%
81
5.239
LT debtR B
3.937
3.945
4.380
4.789
5.155
4.588
4.183
3.885
4.028
2.473
1.583
(3.40%)
0.41%
51
Revenue
R 3.998B
5.65%
1.00×
Cost of revenue
R 2.402B
5.69%
1.00×
Operating expenses
R 449.9M
6.02%
1.04×
Property and equipment
20.01%
Cash and investments
18.64%
Spread over hurdle
(2.33%)