165.9
RevenueR M
646.8
648.2
657.1
649.8
641.9
648.6
653.1
665.9
690.7
172.4
197.9
1.23%
0.57%
42
18.27
Revenue growth%
7.16
8.18
9.20
7.97
5.01
4.83
5.67
2.87
2.40
12.34
12.20
4.83
5.37
38
3.51
Gross margin%
19.01
20.90
19.77
16.93
15.41
17.14
16.10
18.04
20.01
12.19
17.86
17.14
18.52
82
7.60
Operating margin%
11.06
8.94
10.99
8.13
5.76
8.47
10.05
9.09
7.74
21.73
21.47
8.47
9.02
13
26.07
Net margin%
28.81
31.14
33.60
34.16
32.41
29.77
29.08
26.18
28.30
12.31
17.47
29.08
30.16
54
26.65
P/E ratio (avg)x
45.39
47.32
47.49
47.61
52.65
52.65
57.71
65.40
67.45
18.98
27.30
57.71
50.13
36
17.50
EV/EBITx
22.44
20.51
21.58
22.07
22.90
23.11
21.92
24.40
22.64
32.88
8.472
22.90
22.26
17
11.51
FCF yield (avg)%
3.49
4.80
3.37
5.78
7.21
4.81
2.44
4.67
6.70
11.27
2.64
4.81
4.74
90
16.83
FCF margin%
10.76
11.46
11.79
13.64
15.25
17.62
18.57
19.94
17.25
20.27
14.20
17.62
14.44
26
0.924
FCF / Net incomex
0.502
0.558
0.553
0.612
0.610
0.582
0.595
0.579
0.655
1.185
0.704
0.595
0.580
76
24.17
ROIC%
21.51
23.28
22.75
21.84
19.54
18.88
18.07
16.22
13.82
25.80
19.48
18.07
20.15
75
28.17
Return on equity%
3.96
4.97
4.38
5.27
3.45
3.38
0.53
2.41
1.51
20.26
7.48
2.41
3.70
44
21.51
Return on assets%
2.35
0.40
0.40
0.64
0.40
3.23
3.77
2.48
3.44
12.71
29.81
3.23
2.04
6
57.57
EPSR
83.78
97.03
99.67
108.15
121.47
122.24
119.91
131.06
143.44
63.02
68.82
5.81%
7.23%
—
26.49
EPS growth%
19.78
17.57
19.93
19.20
22.16
21.00
22.26
19.35
19.13
22.23
20.85
21.00
19.57
17
37.32
Bookvalue per shR
26.09
24.72
23.62
23.56
25.88
24.94
28.62
32.71
35.11
57.21
60.06
8.31%
4.19%
—
36.19
FCF per shareR
52.45
49.74
50.44
53.86
52.94
60.27
65.44
62.03
63.69
29.80
49.95
3.41%
3.71%
—
31.94
Dividend per shR
53.58
60.19
64.59
64.94
63.84
70.23
81.50
85.68
98.36
17.04
57.38
8.66%
8.10%
—
9.88
Div yield (avg)%
30.53
32.49
34.33
32.62
34.60
33.99
34.68
33.68
32.09
16.76
7.76
33.99
33.15
76
16.01
Payout ratio%
28.09
29.99
30.03
31.70
32.25
35.04
33.79
31.65
32.12
21.60
25.39
32.25
31.68
86
8.497
Shares (diluted)M
6.298
6.296
6.286
5.439
5.033
5.416
4.874
4.654
4.128
8.463
8.240
(5.37%)
(5.39%)
44
26.47
Buyback yield%
15.95
17.68
16.64
14.29
16.28
18.61
17.21
16.58
14.41
10.55
5.34
16.58
16.47
27
1.685
D/E ratiox
0.255
0.259
0.239
0.216
0.223
0.207
0.218
0.238
0.251
0.348
1.560
0.223
0.235
70
175.2
Enterprise valueR M
57.59
60.45
55.76
61.49
56.96
62.53
67.29
74.00
67.44
627.3
482.8
1.86%
0.61%
54
473.3
LT debtR M
395.6
356.1
367.2
323.0
345.6
375.0
407.3
359.5
310.2
420.1
530.5
(0.81%)
(1.23%)
35
Revenue
R 690.7M
0.57%
1.00×
Cost of revenue
R 483.5M
0.57%
1.00×
Operating expenses
R 151.6M
0.66%
1.01×
Goodwill & intangibles
16.13%
Spread over hurdle
(11.10%)