112.4
RevenueR M
76.04
80.33
85.77
91.43
95.67
101.0
106.2
110.7
116.1
121.7
118.6
4.93%
5.67%
93
6.90
Revenue growth%
14.50
13.45
13.92
14.21
14.22
12.54
10.55
11.99
13.03
14.91
2.61
12.54
13.68
59
29.39
Gross margin%
1.77
0.89
0.40
0.40
1.06
0.40
2.63
2.45
2.39
0.40
19.56
2.39
0.97
37
20.67
Operating margin%
17.59
16.17
14.38
13.93
14.58
13.75
15.91
15.19
14.81
17.40
28.15
15.19
15.00
37
26.02
Net margin%
0.40
2.62
0.40
0.58
0.40
0.40
0.40
1.45
0.61
2.62
25.85
0.61
0.49
23
6.010
P/E ratio (avg)x
6.269
5.903
6.299
6.562
6.355
5.713
5.305
5.164
5.548
4.789
12.62
5.305
5.808
72
34.97
EV/EBITx
11.17
10.07
10.05
11.32
10.84
9.941
10.00
9.174
9.287
9.806
37.51
9.806
10.02
15
8.37
FCF yield (avg)%
7.84
9.86
9.13
9.17
8.89
7.32
6.96
7.69
6.69
6.64
14.91
6.96
7.76
28
10.04
FCF margin%
16.14
17.34
20.28
19.83
17.55
19.00
21.75
20.61
22.32
22.92
13.30
21.75
20.06
12
1.413
FCF / Net incomex
2.094
1.871
1.842
2.071
2.258
2.448
2.668
2.851
2.714
2.726
0.714
2.714
2.353
84
28.91
ROIC%
5.53
7.51
5.81
6.54
5.90
4.70
6.63
8.63
10.08
9.28
18.28
8.63
6.59
64
24.00
Return on equity%
9.15
11.84
13.26
15.35
12.91
14.14
14.90
12.66
9.95
12.69
14.11
12.69
12.80
85
5.55
Return on assets%
11.52
9.91
8.91
11.34
10.44
11.15
13.24
15.27
15.54
17.23
16.17
15.27
11.43
86
1.27
EPSR
0.50
0.58
0.67
0.78
0.79
0.90
1.03
1.17
1.30
1.45
1.35
12.93%
13.41%
—
25.46
EPS growth%
25.18
27.86
30.35
30.45
31.53
33.87
34.00
33.84
34.83
35.16
22.81
34.00
32.69
58
0.39
Bookvalue per shR
1.12
1.07
0.98
0.90
0.95
0.95
0.89
0.80
0.86
0.89
0.36
(1.11%)
(2.51%)
—
0.26
FCF per shareR
0.83
0.85
0.97
0.98
1.10
1.17
1.14
1.17
1.13
1.12
0.66
0.27%
4.06%
—
0.22
Dividend per shR
0.44
0.47
0.48
0.49
0.54
0.49
0.44
0.46
0.43
0.42
0.93
(4.60%)
0.40%
—
28.14
Div yield (avg)%
17.89
17.94
16.09
14.09
14.40
15.34
13.86
16.64
15.56
17.01
5.36
15.56
15.83
51
16.83
Payout ratio%
9.95
9.78
7.84
7.34
8.12
10.97
12.63
12.42
13.26
14.90
21.90
12.63
10.46
50
55.83
Shares (diluted)M
64.49
60.04
62.30
68.14
62.19
56.11
51.09
52.12
52.99
50.15
54.66
(4.21%)
(2.29%)
65
7.84
Buyback yield%
6.69
9.36
11.41
14.05
13.66
16.57
16.81
15.81
13.31
13.42
9.75
15.81
13.54
57
1.000
D/E ratiox
0.473
0.530
0.569
0.561
0.594
0.643
0.619
0.656
0.719
0.754
1.546
0.656
0.607
83
20.53
Enterprise valueR M
148.1
163.4
173.0
186.1
208.7
204.1
212.7
232.7
248.8
290.8
111.8
6.86%
8.85%
44
76.14
LT debtR M
51.15
44.59
43.91
47.03
51.15
53.65
46.54
42.13
37.13
37.96
16.27
(5.79%)
(3.25%)
37
Revenue
R 121.7M
5.67%
1.00×
Cost of revenue
R 56.64M
5.53%
0.99×
Operating expenses
R 30.75M
5.71%
1.00×
Property and equipment
15.02%
Spread over hurdle
(3.77%)