27.60
RevenueR M
98.30
106.3
117.8
129.3
141.8
155.5
171.1
186.3
199.5
30.61
33.27
9.07%
8.94%
7
10.23
Revenue growth%
21.83
21.12
21.89
23.81
25.20
25.66
27.21
26.42
24.85
14.74
20.59
25.66
24.33
78
8.99
Gross margin%
18.93
16.74
15.79
15.54
14.36
11.72
9.88
12.79
11.58
3.59
26.74
11.72
14.95
85
17.98
Operating margin%
27.20
28.12
29.46
26.98
27.17
26.59
27.55
26.71
24.86
28.82
10.04
26.71
27.18
50
20.02
Net margin%
23.30
23.86
23.21
24.76
27.31
27.07
26.71
23.85
22.13
26.81
20.13
26.71
23.86
48
29.75
P/E ratio (avg)x
28.17
24.86
22.02
18.91
17.48
18.71
19.06
17.65
18.23
17.61
13.07
18.23
18.99
80
16.61
EV/EBITx
47.73
54.87
64.09
59.98
66.15
70.90
68.80
71.84
68.22
26.72
37.35
68.80
65.12
33
22.25
FCF yield (avg)%
32.61
33.83
35.84
36.40
38.31
37.31
36.13
36.03
36.14
17.34
8.57
36.14
36.08
92
5.46
FCF margin%
9.74
8.38
6.32
4.25
5.41
3.62
1.49
0.40
3.24
13.57
25.65
3.24
4.83
18
0.833
FCF / Net incomex
1.402
1.478
1.570
1.495
1.480
1.342
1.382
1.437
1.562
1.680
0.355
1.437
1.458
40
18.67
ROIC%
30.67
28.05
26.26
27.96
28.56
29.25
29.29
28.95
26.39
28.52
19.51
28.95
28.76
65
21.45
Return on equity%
20.12
21.28
22.20
24.20
23.81
25.28
26.96
28.69
31.02
6.52
17.21
26.96
24.01
34
11.64
Return on assets%
24.26
22.07
24.25
25.10
24.04
23.77
22.74
25.42
26.66
11.52
27.71
24.04
24.14
55
0.05
EPSR
0.06
0.06
0.05
0.06
0.05
0.05
0.05
0.05
0.05
0.06
0.06
(1.53%)
(1.74%)
—
29.25
EPS growth%
12.25
12.89
12.92
15.31
13.02
14.07
13.69
16.21
18.14
9.95
7.72
14.07
13.35
92
0.02
Bookvalue per shR
0.07
0.07
0.07
0.08
0.07
0.07
0.08
0.07
0.06
0.11
0.02
(3.50%)
(0.10%)
—
0.02
FCF per shareR
0.09
0.10
0.10
0.11
0.13
0.14
0.14
0.16
0.14
0.05
0.03
4.90%
6.83%
—
0.08
Dividend per shR
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.11
0.07
(4.53%)
(5.17%)
—
14.37
Div yield (avg)%
7.78
9.63
9.65
7.50
6.74
4.42
2.13
4.78
4.96
3.15
18.79
4.78
6.03
66
12.97
Payout ratio%
22.76
22.80
21.26
21.71
22.86
20.92
22.47
20.94
18.81
8.88
5.19
20.94
22.09
74
795.7
Shares (diluted)M
665.0
685.1
752.2
794.4
815.2
876.0
824.0
850.2
752.9
789.3
795.3
(1.07%)
0.70%
82
3.90
Buyback yield%
1.40
0.40
0.40
0.40
0.40
0.40
0.40
2.37
2.94
26.85
19.85
0.40
0.40
14
1.203
D/E ratiox
2.642
2.872
2.905
3.256
3.123
3.381
3.935
3.916
4.003
1.202
0.985
3.916
3.190
75
20.61
Enterprise valueR M
130.2
145.7
159.9
163.3
187.8
187.0
206.7
195.4
212.5
78.44
26.77
5.40%
4.34%
54
111.6
LT debtR M
105.6
96.24
99.83
99.62
112.9
124.3
134.4
139.7
157.9
85.59
173.5
9.65%
3.03%
8
Revenue
R 199.5M
8.94%
1.00×
Cost of revenue
R 90.38M
8.70%
0.98×
Operating expenses
R 42.69M
8.70%
0.98×
Spread over hurdle
54.20%