64.77
RevenueR M
107.1
112.4
117.6
127.2
138.1
149.5
160.8
169.9
179.3
189.3
71.84
6.50%
6.52%
84
20.50
Revenue growth%
25.04
25.99
26.48
29.06
29.88
29.97
31.32
28.54
26.53
23.84
2.39
28.54
27.54
56
23.95
Gross margin%
18.42
16.74
15.04
15.06
13.37
10.77
13.06
13.92
16.69
15.16
2.80
13.92
15.05
29
23.08
Operating margin%
19.86
18.42
17.89
17.42
15.62
16.59
16.88
15.42
16.57
17.26
11.52
16.59
17.07
58
4.56
Net margin%
28.88
28.28
31.19
30.30
27.32
27.10
29.49
26.56
23.68
20.90
9.06
26.56
27.80
11
11.83
P/E ratio (avg)x
25.57
23.50
25.55
25.31
24.56
27.65
25.24
27.07
25.34
24.76
23.36
25.34
25.33
70
28.08
EV/EBITx
15.32
14.97
13.17
13.41
12.17
10.56
11.51
11.45
11.63
10.65
14.52
11.45
11.90
50
4.61
FCF yield (avg)%
0.40
1.18
0.65
0.40
0.47
3.21
5.35
6.22
4.12
6.88
19.51
5.35
2.20
30
14.57
FCF margin%
4.76
5.90
8.51
8.00
6.77
5.11
6.24
6.50
6.76
7.02
16.33
6.50
6.63
18
0.975
FCF / Net incomex
0.161
0.178
0.188
0.210
0.239
0.277
0.323
0.310
0.350
0.391
0.260
0.323
0.258
54
11.45
ROIC%
11.64
9.51
11.22
10.06
11.88
12.56
14.21
14.34
11.60
9.33
16.05
12.56
11.62
37
24.34
Return on equity%
30.72
30.72
30.87
30.19
31.40
34.22
34.75
33.91
36.43
35.24
14.30
34.75
32.65
11
18.24
Return on assets%
7.90
5.37
3.49
3.39
2.76
0.81
1.63
0.40
0.50
0.40
2.42
0.50
2.20
53
0.33
EPSR
0.21
0.20
0.21
0.19
0.19
0.19
0.17
0.15
0.15
0.13
0.35
(6.66%)
(4.56%)
—
19.77
EPS growth%
9.99
7.00
7.34
7.93
10.47
9.90
9.92
8.02
7.71
6.89
24.30
8.02
7.97
20
0.42
Bookvalue per shR
0.59
0.65
0.71
0.80
0.91
1.05
0.97
0.94
0.87
0.97
0.15
1.22%
6.14%
—
0.51
FCF per shareR
0.84
0.99
1.03
1.07
1.20
1.25
1.34
1.49
1.65
1.75
0.50
7.79%
9.68%
—
0.23
Dividend per shR
0.24
0.23
0.22
0.23
0.21
0.19
0.16
0.16
0.14
0.14
0.37
(8.07%)
(6.04%)
—
29.60
Div yield (avg)%
20.93
22.18
20.20
20.59
17.76
15.98
14.57
17.34
17.70
15.62
29.87
15.98
17.73
35
21.76
Payout ratio%
5.93
4.33
5.32
6.35
5.27
8.19
7.82
5.49
2.76
2.47
6.78
5.49
5.41
39
200.9
Shares (diluted)M
235.3
266.6
279.4
315.1
349.3
387.5
406.6
398.4
383.3
367.1
201.4
0.99%
5.61%
64
22.21
Buyback yield%
29.19
27.72
27.20
29.18
31.21
29.82
28.90
26.56
27.31
30.18
20.42
28.90
29.04
89
1.424
D/E ratiox
0.991
0.935
0.926
0.892
0.968
0.984
0.948
1.066
1.172
1.251
0.892
1.066
0.976
89
120.3
Enterprise valueR M
178.2
178.4
202.5
230.7
225.5
234.0
274.1
301.8
302.1
339.6
164.4
8.53%
6.94%
27
111.5
LT debtR M
150.2
126.9
135.2
131.8
133.5
129.0
115.7
109.6
102.0
97.13
76.25
(6.17%)
(5.21%)
64
Revenue
R 189.3M
6.52%
1.00×
Cost of revenue
R 120.8M
6.30%
0.98×
Operating expenses
R 23.97M
7.34%
1.08×
Spread over hurdle
(0.91%)