665.5
RevenueR M
556.3
568.5
588.0
609.2
638.8
669.0
680.7
705.1
713.0
740.3
699.9
2.99%
3.19%
28
10.99
Revenue growth%
25.10
23.01
24.10
21.23
23.68
22.83
20.93
22.72
21.17
20.01
8.59
21.17
22.78
20
25.73
Gross margin%
21.22
18.64
16.32
15.27
15.31
16.53
17.10
14.95
12.69
9.99
26.41
14.95
15.81
52
26.18
Operating margin%
10.25
12.62
12.45
10.15
13.09
13.01
14.85
16.60
18.60
21.56
24.09
16.60
13.05
93
27.64
Net margin%
3.54
3.66
4.14
2.52
4.64
2.71
3.73
6.53
4.97
7.10
4.54
4.97
3.94
45
33.90
P/E ratio (avg)x
8.813
8.784
7.842
7.399
6.547
6.097
6.482
5.972
6.375
6.572
7.337
6.375
6.560
49
12.25
EV/EBITx
22.30
26.17
26.78
30.29
34.66
33.05
36.15
38.84
37.56
41.67
14.17
37.56
33.85
68
13.87
FCF yield (avg)%
12.12
12.84
13.87
12.86
10.32
8.40
8.06
8.07
10.00
7.36
9.16
8.07
10.16
61
21.56
FCF margin%
18.74
17.69
15.84
15.41
12.96
12.54
14.11
12.43
9.82
7.90
22.64
12.43
13.54
92
1.581
FCF / Net incomex
1.655
1.580
1.535
1.656
1.674
1.761
1.878
1.976
2.086
2.200
1.574
1.976
1.718
41
15.31
ROIC%
21.01
22.10
22.05
24.04
25.90
24.90
22.65
20.41
22.60
24.22
28.89
22.65
22.62
68
8.47
Return on equity%
21.94
19.12
18.70
17.95
20.39
22.69
25.61
26.03
26.00
28.21
15.76
26.00
22.32
47
20.96
Return on assets%
13.36
14.49
14.74
12.59
11.80
11.14
11.06
13.67
14.53
15.07
3.80
13.67
13.51
36
3.75
EPSR
2.70
2.86
3.13
3.44
3.38
3.54
3.77
4.05
4.00
4.37
3.89
5.25%
6.25%
—
16.16
EPS growth%
19.82
19.98
20.15
22.59
22.91
22.45
22.68
23.49
24.07
22.51
7.17
22.68
22.55
57
2.02
Bookvalue per shR
3.41
3.34
3.26
3.34
3.88
4.40
5.09
5.16
6.11
7.17
3.34
13.06%
7.84%
—
2.64
FCF per shareR
3.28
3.55
3.75
3.39
3.79
4.13
4.14
4.42
4.45
4.01
4.44
1.18%
1.10%
—
3.94
Dividend per shR
3.35
3.48
3.74
3.53
3.52
3.28
3.07
2.82
2.51
2.56
0.95
(6.20%)
(2.14%)
—
25.00
Div yield (avg)%
1.34
4.00
2.20
0.40
0.40
1.93
4.32
2.38
4.32
6.57
6.70
4.32
2.29
23
5.24
Payout ratio%
1.82
2.69
0.40
1.90
3.74
6.41
4.28
2.81
4.49
4.15
2.76
4.28
3.27
49
65.41
Shares (diluted)M
72.66
79.17
87.70
83.57
72.98
66.96
70.70
71.89
74.96
71.68
67.37
(0.36%)
(0.32%)
67
9.13
Buyback yield%
23.32
22.92
20.58
21.62
18.82
19.89
22.31
25.13
26.97
24.84
11.50
24.84
22.61
79
1.478
D/E ratiox
0.216
0.199
0.202
0.215
0.230
0.214
0.215
0.207
0.191
0.201
1.256
0.207
0.211
69
426.9
Enterprise valueR M
721.5
684.0
672.4
567.5
526.5
482.8
410.9
430.8
400.6
422.7
449.9
(4.30%)
(4.58%)
54
89.26
LT debtR M
162.0
185.4
201.4
206.9
213.2
245.6
248.4
264.6
279.0
294.2
246.0
6.66%
6.44%
71
Revenue
R 740.3M
3.19%
1.00×
Cost of revenue
R 453.1M
3.21%
1.00×
Operating expenses
R 177.1M
3.18%
1.00×
Cash and investments
16.67%
Spread over hurdle
(3.89%)