37.96
RevenueR M
120.1
121.8
125.8
128.4
127.5
127.7
129.3
129.2
130.7
39.27
42.50
0.35%
1.34%
62
26.88
Revenue growth%
14.37
16.52
17.03
17.71
17.76
19.14
21.16
18.62
19.88
2.19
17.37
19.14
17.73
71
13.38
Gross margin%
6.45
6.24
4.46
6.15
8.40
7.46
5.29
5.30
2.41
15.13
10.19
5.30
5.73
55
17.62
Operating margin%
11.19
13.98
13.63
16.33
17.46
18.57
21.09
19.39
19.82
20.03
13.56
19.39
16.89
90
16.05
Net margin%
10.02
10.90
10.93
10.26
8.11
9.43
6.48
4.79
6.32
22.93
21.46
6.48
9.12
24
25.92
P/E ratio (avg)x
16.36
16.87
17.96
20.27
21.83
22.82
24.95
28.00
31.19
18.75
17.84
24.95
21.05
17
23.15
EV/EBITx
6.720
7.365
6.853
6.610
7.404
7.608
8.244
7.450
7.498
28.66
35.32
7.498
7.384
17
18.41
FCF yield (avg)%
8.54
6.84
9.53
8.01
5.19
3.56
0.74
1.84
2.49
8.98
6.41
2.49
6.01
45
8.23
FCF margin%
5.16
6.36
5.59
6.48
7.58
4.83
1.99
3.34
4.20
9.73
8.43
4.20
5.19
81
0.881
FCF / Net incomex
1.292
1.413
1.667
1.658
1.802
1.715
1.926
2.249
2.599
0.383
0.314
1.926
1.691
73
17.73
ROIC%
19.22
17.36
18.14
15.36
17.37
15.23
15.91
17.44
16.36
5.26
26.43
16.36
17.06
48
10.19
Return on equity%
19.21
16.78
18.97
20.43
23.25
22.77
24.91
24.75
22.19
28.55
3.98
23.25
21.31
20
4.92
Return on assets%
9.13
9.84
9.82
8.48
5.59
4.05
2.87
3.23
4.99
17.48
26.26
4.05
7.04
24
1.14
EPSR
1.30
1.34
1.32
1.48
1.51
1.50
1.58
1.61
1.59
1.22
1.19
1.43%
3.17%
—
25.66
EPS growth%
11.28
13.26
12.21
13.44
12.26
14.56
16.74
16.59
16.18
13.44
26.14
16.18
13.35
13
3.04
Bookvalue per shR
3.20
3.00
2.89
3.20
3.16
3.10
3.10
2.95
3.12
2.50
3.02
(0.49%)
0.96%
—
2.64
FCF per shareR
2.83
3.01
3.22
3.23
3.30
3.86
4.41
4.35
4.74
3.16
1.28
7.96%
7.72%
—
1.04
Dividend per shR
2.22
2.14
2.01
1.92
2.00
1.99
2.12
2.27
2.18
1.00
3.29
2.52%
(1.15%)
—
2.27
Div yield (avg)%
25.55
26.02
28.80
26.89
28.51
29.16
28.21
28.85
30.57
16.77
24.02
28.85
28.36
79
12.16
Payout ratio%
26.43
27.41
27.97
26.97
24.32
21.78
22.28
24.69
23.35
29.78
16.34
23.35
24.50
59
20.27
Shares (diluted)M
26.50
25.05
25.30
23.88
22.73
21.23
19.33
19.39
17.62
20.45
20.44
(5.90%)
(3.91%)
62
23.78
Buyback yield%
30.58
30.95
29.71
31.18
29.40
30.08
32.34
35.13
32.75
25.75
10.59
32.34
30.77
14
1.724
D/E ratiox
1.389
1.497
1.393
1.450
1.457
1.569
1.623
1.789
1.622
1.511
0.650
1.622
1.477
87
63.68
Enterprise valueR M
101.5
118.3
138.8
137.8
133.5
137.6
135.3
140.9
155.0
69.23
26.61
2.38%
5.50%
36
58.40
LT debtR M
84.87
85.36
97.84
103.0
119.6
133.4
130.4
124.2
129.9
87.45
99.91
4.74%
5.58%
88
Revenue
R 130.7M
1.34%
1.00×
Cost of revenue
R 72.59M
1.53%
1.02×
Operating expenses
R 24.04M
0.36%
0.91×
Cash and investments
16.83%
Goodwill & intangibles
16.61%