213.6
RevenueR M
164.7
183.0
202.4
216.0
232.1
252.7
271.5
299.4
318.5
343.6
225.4
8.17%
8.39%
95
5.66
Revenue growth%
5.83
7.58
9.27
9.68
8.16
6.64
7.92
8.62
5.64
4.10
12.44
6.64
7.75
45
5.98
Gross margin%
10.32
9.28
11.62
13.04
14.94
14.61
14.02
14.45
12.73
11.30
27.43
14.02
12.89
87
9.42
Operating margin%
32.73
30.54
31.26
28.42
30.87
28.80
26.17
24.39
25.98
28.93
12.84
26.17
28.87
26
8.51
Net margin%
7.50
5.74
7.35
5.07
3.02
2.99
2.20
0.40
0.40
2.83
14.89
2.20
3.00
20
23.07
P/E ratio (avg)x
21.34
22.60
20.79
22.16
22.98
24.47
23.26
22.80
24.63
23.27
26.25
23.27
22.89
51
28.89
EV/EBITx
17.59
16.34
15.33
17.21
15.96
15.59
14.96
14.52
15.59
15.83
25.33
15.59
15.71
67
7.27
FCF yield (avg)%
14.30
16.15
15.44
17.13
19.08
17.27
16.08
17.44
15.67
18.22
21.48
17.27
16.64
43
4.51
FCF margin%
23.24
23.35
23.69
24.65
23.81
23.52
24.29
21.48
18.62
19.64
20.28
21.48
23.43
43
0.651
FCF / Net incomex
2.349
2.526
2.892
2.772
3.123
2.903
3.075
3.080
3.464
3.275
1.756
3.080
2.989
62
19.54
ROIC%
12.71
10.16
11.47
10.58
8.44
7.14
4.56
2.76
4.28
4.66
4.40
4.56
7.79
59
13.19
Return on equity%
25.16
27.30
28.22
27.35
27.70
27.48
26.35
25.85
27.44
24.50
18.10
26.35
27.32
79
21.50
Return on assets%
3.75
1.07
2.22
2.47
5.06
7.92
6.03
3.80
5.12
2.97
7.44
5.12
3.78
15
1.25
EPSR
1.48
1.71
1.84
1.77
2.00
2.07
2.41
2.78
2.86
2.73
1.35
6.45%
7.32%
—
25.38
EPS growth%
8.35
6.58
6.26
6.60
8.14
9.48
11.17
9.89
9.21
10.33
26.80
9.89
8.78
12
1.46
Bookvalue per shR
1.57
1.74
1.90
2.25
2.32
2.21
2.19
2.57
2.71
2.99
0.75
5.14%
6.50%
—
0.57
FCF per shareR
0.34
0.34
0.35
0.34
0.31
0.33
0.32
0.31
0.28
0.28
1.09
(1.86%)
(2.72%)
—
0.52
Dividend per shR
0.22
0.23
0.22
0.24
0.25
0.22
0.24
0.25
0.26
0.24
0.45
(0.22%)
0.44%
—
28.71
Div yield (avg)%
0.40
0.40
0.40
0.40
0.81
2.46
2.54
1.08
0.40
1.09
5.05
1.09
0.60
43
7.59
Payout ratio%
6.25
5.22
3.68
5.87
6.82
4.43
7.39
8.01
5.01
5.86
20.88
5.86
5.86
56
55.02
Shares (diluted)M
49.24
44.21
45.30
47.11
42.88
42.86
40.74
39.10
36.71
34.29
55.57
(4.38%)
(4.92%)
90
26.03
Buyback yield%
4.80
4.18
5.58
7.40
6.35
3.99
5.17
5.71
6.40
7.52
3.54
5.71
5.65
46
1.787
D/E ratiox
1.448
1.662
1.581
1.693
1.558
1.646
1.673
1.752
1.825
2.085
1.438
1.752
1.667
49
221.5
Enterprise valueR M
99.50
106.9
114.3
122.0
133.0
143.2
140.3
130.1
142.6
154.8
169.9
3.08%
5.03%
32
51.01
LT debtR M
89.58
88.74
87.00
99.73
106.2
104.4
110.4
131.0
153.6
164.9
269.3
9.20%
7.62%
14
Revenue
R 343.6M
8.39%
1.00×
Cost of revenue
R 240.5M
8.39%
1.00×
Operating expenses
R 55.55M
7.57%
0.93×
Property and equipment
18.93%
Goodwill & intangibles
14.91%
Spread over hurdle
(8.45%)