4.627
RevenueR B
2.621
2.877
3.101
3.277
3.492
3.730
4.104
4.393
4.749
5.088
5.067
7.70%
8.10%
68
5.31
Revenue growth%
23.43
22.45
21.20
22.05
24.34
22.76
21.09
22.52
23.65
13.40
19.92
22.76
22.64
32
23.84
Gross margin%
25.87
23.93
22.62
24.13
26.32
24.11
21.12
19.96
22.28
25.11
10.39
22.28
24.02
14
26.12
Operating margin%
21.00
21.79
23.03
23.13
21.93
20.47
20.05
17.41
17.73
7.27
15.40
20.05
20.73
44
24.29
Net margin%
3.50
1.26
3.93
6.57
8.01
6.97
6.71
9.59
7.09
5.22
19.98
7.09
6.64
26
18.12
P/E ratio (avg)x
18.23
18.08
19.65
21.50
23.43
24.66
26.01
23.73
23.66
20.78
36.49
23.73
22.47
66
10.98
EV/EBITx
36.66
40.36
41.08
39.69
39.78
38.82
36.68
41.72
43.21
37.80
29.41
39.78
39.74
68
25.33
FCF yield (avg)%
11.04
10.15
10.80
11.49
8.69
9.51
8.90
11.44
11.62
27.55
15.79
9.51
10.47
24
17.45
FCF margin%
3.92
1.02
0.40
2.83
3.93
6.88
9.39
10.33
10.66
27.23
18.62
9.39
4.82
66
1.413
FCF / Net incomex
0.735
0.808
0.967
1.134
1.160
1.308
1.278
1.382
1.561
0.616
1.353
1.308
1.147
50
8.22
ROIC%
27.87
26.41
27.06
29.60
28.86
27.63
29.00
30.61
32.60
13.90
15.02
29.00
28.37
36
10.63
Return on equity%
19.04
18.25
20.28
21.75
23.18
25.59
23.90
21.13
22.79
19.55
18.80
23.18
21.44
92
22.83
Return on assets%
11.39
11.56
13.66
15.85
16.04
14.96
15.96
16.16
14.94
24.00
20.61
15.96
14.95
9
0.57
EPSR
0.49
0.43
0.40
0.38
0.33
0.31
0.31
0.30
0.33
0.61
0.61
(2.57%)
(3.90%)
—
6.69
EPS growth%
8.81
7.13
6.37
5.49
6.30
5.34
3.63
3.28
2.14
2.31
28.06
3.63
5.83
65
0.74
Bookvalue per shR
1.14
1.13
1.29
1.21
1.27
1.21
1.36
1.27
1.24
1.67
1.72
0.38%
1.72%
—
0.31
FCF per shareR
1.38
1.39
1.54
1.57
1.73
1.67
1.87
2.02
2.03
1.73
0.37
5.37%
2.32%
—
0.33
Dividend per shR
1.16
1.34
1.52
1.55
1.77
1.80
2.16
2.59
3.13
0.53
0.37
15.05%
12.96%
—
16.89
Div yield (avg)%
7.32
4.70
6.97
9.04
11.87
10.89
8.25
7.35
9.72
6.04
12.95
9.72
8.65
75
12.47
Payout ratio%
32.69
34.34
34.70
32.21
30.75
30.85
28.48
27.63
26.82
4.57
23.81
28.48
30.80
90
1.212
Shares (diluted)B
1.487
1.507
1.588
1.817
2.069
2.347
2.244
2.194
2.205
1.204
1.198
3.95%
4.67%
62
25.75
Buyback yield%
14.00
11.73
13.81
12.98
14.13
14.92
17.21
18.54
20.29
8.74
13.43
17.21
14.07
6
0.123
D/E ratiox
0.983
1.032
0.957
0.943
0.864
0.910
0.889
0.868
0.866
0.696
0.742
0.868
0.899
50
0.577
Enterprise valueR B
2.038
1.793
1.837
1.958
2.033
1.869
1.846
1.660
1.654
1.626
2.289
(3.31%)
(1.84%)
7
3.771
LT debtR B
4.857
5.187
5.297
4.618
4.652
4.029
4.097
3.862
3.859
2.484
2.025
(3.52%)
(2.40%)
75
Revenue
R 4.749B
8.10%
1.00×
Cost of revenue
R 3.324B
8.10%
1.00×
Operating expenses
R 819.9M
7.88%
0.98×
Cash and investments
20.43%
Goodwill & intangibles
19.94%
Spread over hurdle
(1.96%)