539.5
RevenueR M
427.9
465.4
488.3
513.4
539.5
572.4
605.5
652.8
691.6
727.4
600.4
6.16%
6.06%
85
8.59
Revenue growth%
6.91
6.05
6.36
4.32
4.06
5.61
7.82
5.24
5.92
8.06
16.60
5.92
5.99
13
26.89
Gross margin%
7.30
7.25
9.47
12.42
15.09
17.00
19.64
17.60
18.66
16.04
12.35
17.60
15.56
21
28.23
Operating margin%
11.79
13.10
11.51
13.89
13.09
11.81
13.19
16.05
16.00
17.53
28.56
16.00
13.15
19
26.50
Net margin%
11.72
12.78
14.14
13.74
13.34
12.72
14.19
14.12
11.59
13.10
9.29
13.10
13.22
90
12.24
P/E ratio (avg)x
32.39
35.00
41.04
42.19
40.21
41.08
47.21
54.77
62.22
64.45
30.58
54.77
41.63
64
12.73
EV/EBITx
20.73
21.78
23.44
22.61
24.12
23.28
21.54
22.66
23.46
19.92
16.82
22.66
22.64
63
16.42
FCF yield (avg)%
17.51
19.79
17.67
18.53
16.35
17.42
18.36
16.38
15.34
13.05
15.01
16.38
17.47
8
13.18
FCF margin%
13.95
15.52
18.28
19.31
20.94
18.86
21.10
23.21
25.19
24.19
16.80
23.21
20.12
90
0.681
FCF / Net incomex
1.552
1.440
1.484
1.406
1.569
1.554
1.688
1.568
1.782
1.729
0.239
1.688
1.561
17
21.60
ROIC%
23.14
24.83
22.47
23.81
26.57
25.10
27.74
27.77
30.28
32.07
19.35
27.77
25.84
45
21.79
Return on equity%
20.19
21.59
23.99
21.61
23.31
22.13
21.41
21.03
20.62
18.90
24.74
21.03
21.50
11
8.04
Return on assets%
22.83
22.71
23.31
25.86
25.67
23.22
21.15
18.99
21.44
24.40
12.36
21.44
23.03
80
0.19
EPSR
0.23
0.25
0.24
0.22
0.22
0.20
0.18
0.18
0.18
0.19
0.21
(2.97%)
(1.53%)
—
6.13
EPS growth%
20.61
21.16
19.78
18.60
20.86
23.43
21.61
21.14
22.09
19.98
6.41
21.61
21.00
84
0.03
Bookvalue per shR
0.14
0.14
0.14
0.12
0.13
0.13
0.15
0.13
0.14
0.15
0.16
2.07%
(0.45%)
—
0.16
FCF per shareR
0.15
0.16
0.16
0.17
0.19
0.21
0.22
0.24
0.28
0.28
0.06
8.13%
6.62%
—
0.19
Dividend per shR
0.07
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.07
0.08
0.21
1.41%
1.53%
—
7.48
Div yield (avg)%
23.56
26.27
25.59
22.73
24.18
26.14
26.54
25.95
26.13
28.02
6.03
26.14
26.04
54
25.37
Payout ratio%
8.88
6.76
6.35
4.79
7.68
8.33
9.07
8.24
6.51
5.12
22.35
8.24
7.22
75
2.435
Shares (diluted)B
2.545
2.655
3.036
3.333
3.651
4.070
4.034
4.170
3.972
3.793
2.537
0.76%
3.89%
52
29.12
Buyback yield%
12.82
15.54
12.55
13.30
15.40
14.45
13.63
14.11
16.66
15.62
28.85
14.45
14.28
6
0.272
D/E ratiox
1.062
0.911
0.928
0.876
0.741
0.624
0.609
0.580
0.533
0.561
0.762
0.580
0.683
12
274.4
Enterprise valueR M
805.0
729.6
679.1
735.3
712.3
672.5
680.4
592.3
618.9
548.0
424.7
(5.11%)
(3.24%)
53
0.275
LT debtR B
0.883
0.948
1.081
1.167
1.274
1.429
1.538
1.496
1.679
1.598
0.544
4.63%
7.51%
88
Revenue
R 727.4M
6.06%
1.00×
Cost of revenue
R 443.3M
6.26%
1.02×
Operating expenses
R 99.92M
5.36%
0.94×
Property and equipment
19.28%
Goodwill & intangibles
16.30%
Spread over hurdle
(9.97%)